[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -87.75%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 438,015 425,334 387,494 355,564 229,126 243,933 239,034 49.91%
PBT 31,766 18,998 13,474 8,852 7,726 4,446 5,230 233.99%
Tax -11,760 -4,990 -3,608 -2,604 5,474 -913 -2,134 212.96%
NP 20,006 14,008 9,866 6,248 13,200 3,533 3,096 248.11%
-
NP to SH 18,512 13,124 9,292 5,772 47,111 13,448 13,164 25.59%
-
Tax Rate 37.02% 26.27% 26.78% 29.42% -70.85% 20.54% 40.80% -
Total Cost 418,009 411,326 377,628 349,316 215,926 240,400 235,938 46.57%
-
Net Worth 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 787,605 31.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,122 - - - 12,628 - - -
Div Payout % 92.49% - - - 26.80% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 787,605 31.26%
NOSH 856,105 855,448 855,448 855,448 855,448 305,517 306,139 98.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.57% 3.29% 2.55% 1.76% 5.76% 1.45% 1.30% -
ROE 1.56% 1.20% 0.84% 0.52% 5.81% 1.71% 1.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.16 49.72 45.30 41.56 36.29 79.84 78.08 -24.61%
EPS 2.16 1.53 1.08 0.68 7.23 4.40 4.30 -36.88%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.382 1.2757 1.2897 1.2859 1.2842 2.5742 2.5727 -33.99%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.80 14.37 13.09 12.02 7.74 8.24 8.08 49.87%
EPS 0.63 0.44 0.31 0.20 1.59 0.45 0.44 27.11%
DPS 0.58 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.3998 0.3688 0.3728 0.3717 0.274 0.2658 0.2661 31.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 1.08 1.07 1.25 1.13 2.57 2.95 -
P/RPS 1.99 2.17 2.36 3.01 3.11 3.22 3.78 -34.87%
P/EPS 47.17 70.40 98.51 185.26 15.14 58.39 68.60 -22.14%
EY 2.12 1.42 1.02 0.54 6.60 1.71 1.46 28.31%
DY 1.96 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.74 0.85 0.83 0.97 0.88 1.00 1.15 -25.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 26/05/14 26/02/14 -
Price 0.915 1.06 1.14 1.11 1.26 2.83 2.71 -
P/RPS 1.79 2.13 2.52 2.67 3.47 3.54 3.47 -35.75%
P/EPS 42.32 69.09 104.95 164.51 16.89 64.29 63.02 -23.37%
EY 2.36 1.45 0.95 0.61 5.92 1.56 1.59 30.21%
DY 2.19 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.66 0.83 0.88 0.86 0.98 1.10 1.05 -26.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment