[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 60.98%
YoY- -29.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 536,712 438,015 425,334 387,494 355,564 229,126 243,933 69.08%
PBT 20,580 31,766 18,998 13,474 8,852 7,726 4,446 177.48%
Tax -8,084 -11,760 -4,990 -3,608 -2,604 5,474 -913 327.42%
NP 12,496 20,006 14,008 9,866 6,248 13,200 3,533 131.96%
-
NP to SH 11,992 18,512 13,124 9,292 5,772 47,111 13,448 -7.34%
-
Tax Rate 39.28% 37.02% 26.27% 26.78% 29.42% -70.85% 20.54% -
Total Cost 524,216 418,009 411,326 377,628 349,316 215,926 240,400 68.07%
-
Net Worth 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 31.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 17,122 - - - 12,628 - -
Div Payout % - 92.49% - - - 26.80% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 31.43%
NOSH 855,448 856,105 855,448 855,448 855,448 855,448 305,517 98.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.33% 4.57% 3.29% 2.55% 1.76% 5.76% 1.45% -
ROE 1.01% 1.56% 1.20% 0.84% 0.52% 5.81% 1.71% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.74 51.16 49.72 45.30 41.56 36.29 79.84 -14.83%
EPS 1.40 2.16 1.53 1.08 0.68 7.23 4.40 -53.36%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3858 1.382 1.2757 1.2897 1.2859 1.2842 2.5742 -33.79%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.14 14.80 14.37 13.09 12.02 7.74 8.24 69.14%
EPS 0.41 0.63 0.44 0.31 0.20 1.59 0.45 -6.01%
DPS 0.00 0.58 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.4006 0.3998 0.3688 0.3728 0.3717 0.274 0.2658 31.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 1.02 1.08 1.07 1.25 1.13 2.57 -
P/RPS 1.46 1.99 2.17 2.36 3.01 3.11 3.22 -40.95%
P/EPS 65.27 47.17 70.40 98.51 185.26 15.14 58.39 7.70%
EY 1.53 2.12 1.42 1.02 0.54 6.60 1.71 -7.14%
DY 0.00 1.96 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.66 0.74 0.85 0.83 0.97 0.88 1.00 -24.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 26/05/14 -
Price 0.94 0.915 1.06 1.14 1.11 1.26 2.83 -
P/RPS 1.50 1.79 2.13 2.52 2.67 3.47 3.54 -43.55%
P/EPS 67.05 42.32 69.09 104.95 164.51 16.89 64.29 2.83%
EY 1.49 2.36 1.45 0.95 0.61 5.92 1.56 -3.01%
DY 0.00 2.19 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.68 0.66 0.83 0.88 0.86 0.98 1.10 -27.41%

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