[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 47.09%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 957,004 814,184 793,582 670,013 635,490 536,712 438,015 67.97%
PBT 219,258 216,724 190,951 42,400 30,528 20,580 31,766 260.40%
Tax -57,008 -56,348 -35,345 -14,226 -11,452 -8,084 -11,760 185.06%
NP 162,250 160,376 155,606 28,173 19,076 12,496 20,006 301.10%
-
NP to SH 162,256 160,384 155,412 27,022 18,372 11,992 18,512 322.31%
-
Tax Rate 26.00% 26.00% 18.51% 33.55% 37.51% 39.28% 37.02% -
Total Cost 794,754 653,808 637,976 641,840 616,414 524,216 418,009 53.17%
-
Net Worth 1,394,922 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 11.54%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 25,663 - - - 17,122 -
Div Payout % - - 16.51% - - - 92.49% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,394,922 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 11.54%
NOSH 855,780 855,448 855,448 855,448 855,448 855,448 856,105 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.95% 19.70% 19.61% 4.20% 3.00% 2.33% 4.57% -
ROE 11.63% 11.79% 29.30% 2.28% 1.54% 1.01% 1.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 111.83 95.18 92.77 78.32 74.29 62.74 51.16 68.03%
EPS 18.96 18.76 7.27 3.16 2.14 1.40 2.16 322.73%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.63 1.59 0.62 1.386 1.393 1.3858 1.382 11.57%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.34 27.51 26.82 22.64 21.47 18.14 14.80 67.99%
EPS 5.48 5.42 5.25 0.91 0.62 0.41 0.63 320.19%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.58 -
NAPS 0.4714 0.4596 0.1792 0.4007 0.4027 0.4006 0.3998 11.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.38 1.91 1.50 1.07 1.07 0.915 1.02 -
P/RPS 2.13 2.01 1.62 1.37 1.44 1.46 1.99 4.61%
P/EPS 12.55 10.19 8.26 33.87 49.82 65.27 47.17 -58.46%
EY 7.97 9.82 12.11 2.95 2.01 1.53 2.12 140.80%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.96 -
P/NAPS 1.46 1.20 2.42 0.77 0.77 0.66 0.74 56.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 -
Price 1.16 2.32 1.72 1.56 1.07 0.94 0.915 -
P/RPS 1.04 2.44 1.85 1.99 1.44 1.50 1.79 -30.25%
P/EPS 6.12 12.37 9.47 49.38 49.82 67.05 42.32 -72.28%
EY 16.34 8.08 10.56 2.02 2.01 1.49 2.36 261.14%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.19 -
P/NAPS 0.71 1.46 2.77 1.13 0.77 0.68 0.66 4.96%

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