[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -11.0%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,462,216 1,387,180 1,335,178 1,328,905 1,332,132 1,219,540 1,051,713 24.49%
PBT 231,260 347,024 226,266 224,889 238,364 237,520 152,925 31.64%
Tax -66,744 -104,536 -95,822 -73,189 -74,154 -73,864 -49,338 22.24%
NP 164,516 242,488 130,444 151,700 164,210 163,656 103,587 36.00%
-
NP to SH 184,700 253,272 140,475 156,236 175,552 175,468 114,652 37.30%
-
Tax Rate 28.86% 30.12% 42.35% 32.54% 31.11% 31.10% 32.26% -
Total Cost 1,297,700 1,144,692 1,204,734 1,177,205 1,167,922 1,055,884 948,126 23.20%
-
Net Worth 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 17.90%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 26,548 - - - 21,392 -
Div Payout % - - 18.90% - - - 18.66% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 17.90%
NOSH 2,654,828 2,654,828 2,591,447 2,139,748 2,139,237 2,139,237 2,139,202 15.43%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.25% 17.48% 9.77% 11.42% 12.33% 13.42% 9.85% -
ROE 7.25% 10.04% 5.75% 7.30% 8.37% 8.54% 5.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.08 52.25 50.29 62.10 62.27 57.01 49.16 7.85%
EPS 6.96 9.56 5.29 7.31 8.20 8.20 5.36 18.96%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.96 0.95 0.92 1.00 0.98 0.96 0.93 2.13%
Adjusted Per Share Value based on latest NOSH - 2,139,748
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.41 46.88 45.12 44.91 45.02 41.21 35.54 24.49%
EPS 6.24 8.56 4.75 5.28 5.93 5.93 3.87 37.38%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.72 -
NAPS 0.8612 0.8523 0.8253 0.7231 0.7084 0.694 0.6723 17.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.785 0.77 0.85 0.495 0.445 0.615 0.66 -
P/RPS 1.43 1.47 1.69 0.80 0.71 1.08 1.34 4.41%
P/EPS 11.28 8.07 16.06 6.78 5.42 7.50 12.31 -5.64%
EY 8.86 12.39 6.23 14.75 18.44 13.34 8.12 5.96%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.52 -
P/NAPS 0.82 0.81 0.92 0.50 0.45 0.64 0.71 10.04%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 30/08/19 29/05/19 27/02/19 30/11/18 30/08/18 -
Price 0.70 0.83 0.83 0.775 0.545 0.44 0.695 -
P/RPS 1.27 1.59 1.65 1.25 0.88 0.77 1.41 -6.71%
P/EPS 10.06 8.70 15.69 10.61 6.64 5.36 12.97 -15.54%
EY 9.94 11.49 6.38 9.42 15.06 18.64 7.71 18.40%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.44 -
P/NAPS 0.73 0.87 0.90 0.78 0.56 0.46 0.75 -1.78%

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