[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 3.2%
YoY- 1237.42%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,088,709 1,027,008 957,004 814,184 793,582 670,013 635,490 43.22%
PBT 204,342 174,513 219,258 216,724 190,951 42,400 30,528 255.58%
Tax -91,101 -51,169 -57,008 -56,348 -35,345 -14,226 -11,452 299.00%
NP 113,241 123,344 162,250 160,376 155,606 28,173 19,076 228.20%
-
NP to SH 110,602 122,913 162,256 160,384 155,412 27,022 18,372 231.29%
-
Tax Rate 44.58% 29.32% 26.00% 26.00% 18.51% 33.55% 37.51% -
Total Cost 975,468 903,664 794,754 653,808 637,976 641,840 616,414 35.83%
-
Net Worth 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 1,191,639 37.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 42,784 - - - 25,663 - - -
Div Payout % 38.68% - - - 16.51% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 1,191,639 37.72%
NOSH 2,139,202 2,139,202 855,780 855,448 855,448 855,448 855,448 84.33%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.40% 12.01% 16.95% 19.70% 19.61% 4.20% 3.00% -
ROE 5.74% 6.38% 11.63% 11.79% 29.30% 2.28% 1.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.89 48.01 111.83 95.18 92.77 78.32 74.29 -22.30%
EPS 5.17 5.75 18.96 18.76 7.27 3.16 2.14 80.14%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.90 0.90 1.63 1.59 0.62 1.386 1.393 -25.28%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.79 34.70 32.34 27.51 26.82 22.64 21.47 43.24%
EPS 3.74 4.15 5.48 5.42 5.25 0.91 0.62 231.73%
DPS 1.45 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.6506 0.6506 0.4714 0.4596 0.1792 0.4007 0.4027 37.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 1.43 2.38 1.91 1.50 1.07 1.07 -
P/RPS 2.36 2.98 2.13 2.01 1.62 1.37 1.44 39.04%
P/EPS 23.21 24.89 12.55 10.19 8.26 33.87 49.82 -39.93%
EY 4.31 4.02 7.97 9.82 12.11 2.95 2.01 66.36%
DY 1.67 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.33 1.59 1.46 1.20 2.42 0.77 0.77 44.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 27/02/17 25/11/16 30/08/16 30/05/16 29/02/16 -
Price 1.15 1.23 1.16 2.32 1.72 1.56 1.07 -
P/RPS 2.26 2.56 1.04 2.44 1.85 1.99 1.44 35.08%
P/EPS 22.24 21.41 6.12 12.37 9.47 49.38 49.82 -41.61%
EY 4.50 4.67 16.34 8.08 10.56 2.02 2.01 71.22%
DY 1.74 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.28 1.37 0.71 1.46 2.77 1.13 0.77 40.37%

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