[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -31.18%
YoY- -32.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,219,540 1,051,713 998,709 1,057,032 922,560 1,088,709 1,027,008 12.12%
PBT 237,520 152,925 201,962 259,846 223,536 204,342 174,513 22.79%
Tax -73,864 -49,338 -52,264 -66,630 -58,944 -91,101 -51,169 27.69%
NP 163,656 103,587 149,698 193,216 164,592 113,241 123,344 20.72%
-
NP to SH 175,468 114,652 151,246 109,850 159,628 110,602 122,913 26.75%
-
Tax Rate 31.10% 32.26% 25.88% 25.64% 26.37% 44.58% 29.32% -
Total Cost 1,055,884 948,126 849,010 863,816 757,968 975,468 903,664 10.92%
-
Net Worth 2,053,668 1,989,458 1,990,463 2,010,850 1,968,066 1,925,282 1,925,282 4.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 21,392 - - - 42,784 - -
Div Payout % - 18.66% - - - 38.68% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,053,668 1,989,458 1,990,463 2,010,850 1,968,066 1,925,282 1,925,282 4.39%
NOSH 2,139,237 2,139,202 2,139,203 2,139,202 2,139,202 2,139,202 2,139,202 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.42% 9.85% 14.99% 18.28% 17.84% 10.40% 12.01% -
ROE 8.54% 5.76% 7.60% 5.46% 8.11% 5.74% 6.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.01 49.16 46.66 49.41 43.13 50.89 48.01 12.12%
EPS 8.20 5.36 7.07 8.86 7.48 5.17 5.75 26.66%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.96 0.93 0.93 0.94 0.92 0.90 0.90 4.39%
Adjusted Per Share Value based on latest NOSH - 2,139,202
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.13 35.47 33.68 35.65 31.11 36.71 34.63 12.13%
EPS 5.92 3.87 5.10 3.70 5.38 3.73 4.14 26.89%
DPS 0.00 0.72 0.00 0.00 0.00 1.44 0.00 -
NAPS 0.6925 0.6709 0.6712 0.6781 0.6637 0.6492 0.6492 4.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.615 0.66 0.955 0.925 1.09 1.20 1.43 -
P/RPS 1.08 1.34 2.05 1.87 2.53 2.36 2.98 -49.13%
P/EPS 7.50 12.31 13.51 18.01 14.61 23.21 24.89 -55.02%
EY 13.34 8.12 7.40 5.55 6.85 4.31 4.02 122.31%
DY 0.00 1.52 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.64 0.71 1.03 0.98 1.18 1.33 1.59 -45.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 05/06/18 27/02/18 28/11/17 30/08/17 30/05/17 -
Price 0.44 0.695 0.62 1.01 0.95 1.15 1.23 -
P/RPS 0.77 1.41 1.33 2.04 2.20 2.26 2.56 -55.07%
P/EPS 5.36 12.97 8.77 19.67 12.73 22.24 21.41 -60.24%
EY 18.64 7.71 11.40 5.08 7.85 4.50 4.67 151.41%
DY 0.00 1.44 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.46 0.75 0.67 1.07 1.03 1.28 1.37 -51.65%

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