[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 1.17%
YoY- 783.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 922,560 1,088,709 1,027,008 957,004 814,184 793,582 670,013 23.74%
PBT 223,536 204,342 174,513 219,258 216,724 190,951 42,400 202.60%
Tax -58,944 -91,101 -51,169 -57,008 -56,348 -35,345 -14,226 157.74%
NP 164,592 113,241 123,344 162,250 160,376 155,606 28,173 224.02%
-
NP to SH 159,628 110,602 122,913 162,256 160,384 155,412 27,022 226.43%
-
Tax Rate 26.37% 44.58% 29.32% 26.00% 26.00% 18.51% 33.55% -
Total Cost 757,968 975,468 903,664 794,754 653,808 637,976 641,840 11.71%
-
Net Worth 1,968,066 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 40.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 42,784 - - - 25,663 - -
Div Payout % - 38.68% - - - 16.51% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,968,066 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 40.14%
NOSH 2,139,202 2,139,202 2,139,202 855,780 855,448 855,448 855,448 84.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.84% 10.40% 12.01% 16.95% 19.70% 19.61% 4.20% -
ROE 8.11% 5.74% 6.38% 11.63% 11.79% 29.30% 2.28% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.13 50.89 48.01 111.83 95.18 92.77 78.32 -32.79%
EPS 7.48 5.17 5.75 18.96 18.76 7.27 3.16 77.52%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.92 0.90 0.90 1.63 1.59 0.62 1.386 -23.88%
Adjusted Per Share Value based on latest NOSH - 854,833
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.18 36.79 34.70 32.34 27.51 26.82 22.64 23.76%
EPS 5.39 3.74 4.15 5.48 5.42 5.25 0.91 227.01%
DPS 0.00 1.45 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.665 0.6506 0.6506 0.4714 0.4596 0.1792 0.4007 40.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.09 1.20 1.43 2.38 1.91 1.50 1.07 -
P/RPS 2.53 2.36 2.98 2.13 2.01 1.62 1.37 50.46%
P/EPS 14.61 23.21 24.89 12.55 10.19 8.26 33.87 -42.88%
EY 6.85 4.31 4.02 7.97 9.82 12.11 2.95 75.26%
DY 0.00 1.67 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.18 1.33 1.59 1.46 1.20 2.42 0.77 32.88%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 27/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.95 1.15 1.23 1.16 2.32 1.72 1.56 -
P/RPS 2.20 2.26 2.56 1.04 2.44 1.85 1.99 6.91%
P/EPS 12.73 22.24 21.41 6.12 12.37 9.47 49.38 -59.46%
EY 7.85 4.50 4.67 16.34 8.08 10.56 2.02 146.97%
DY 0.00 1.74 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 1.03 1.28 1.37 0.71 1.46 2.77 1.13 -5.98%

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