[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -74.2%
YoY- 1237.42%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,088,709 770,256 478,502 203,546 793,582 502,510 317,745 127.44%
PBT 204,342 130,885 109,629 54,181 190,951 31,800 15,264 464.69%
Tax -91,101 -38,377 -28,504 -14,087 -35,345 -10,670 -5,726 533.64%
NP 113,241 92,508 81,125 40,094 155,606 21,130 9,538 421.21%
-
NP to SH 110,602 92,185 81,128 40,096 155,412 20,267 9,186 426.11%
-
Tax Rate 44.58% 29.32% 26.00% 26.00% 18.51% 33.55% 37.51% -
Total Cost 975,468 677,748 397,377 163,452 637,976 481,380 308,207 115.71%
-
Net Worth 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 1,191,639 37.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 42,784 - - - 25,663 - - -
Div Payout % 38.68% - - - 16.51% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,925,282 1,925,282 1,394,922 1,360,162 530,377 1,185,650 1,191,639 37.72%
NOSH 2,139,202 2,139,202 855,780 855,448 855,448 855,448 855,448 84.33%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.40% 12.01% 16.95% 19.70% 19.61% 4.20% 3.00% -
ROE 5.74% 4.79% 5.82% 2.95% 29.30% 1.71% 0.77% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.89 36.01 55.91 23.79 92.77 58.74 37.14 23.38%
EPS 5.17 4.31 9.48 4.69 7.27 2.37 1.07 186.08%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.90 0.90 1.63 1.59 0.62 1.386 1.393 -25.28%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.79 26.03 16.17 6.88 26.82 16.98 10.74 127.40%
EPS 3.74 3.12 2.74 1.35 5.25 0.68 0.31 426.82%
DPS 1.45 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.6506 0.6506 0.4714 0.4596 0.1792 0.4007 0.4027 37.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 1.43 2.38 1.91 1.50 1.07 1.07 -
P/RPS 2.36 3.97 4.26 8.03 1.62 1.82 2.88 -12.44%
P/EPS 23.21 33.18 25.11 40.75 8.26 45.16 99.64 -62.17%
EY 4.31 3.01 3.98 2.45 12.11 2.21 1.00 165.07%
DY 1.67 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.33 1.59 1.46 1.20 2.42 0.77 0.77 44.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 27/02/17 25/11/16 30/08/16 30/05/16 29/02/16 -
Price 1.15 1.23 1.16 2.32 1.72 1.56 1.07 -
P/RPS 2.26 3.42 2.07 9.75 1.85 2.66 2.88 -14.93%
P/EPS 22.24 28.54 12.24 49.50 9.47 65.85 99.64 -63.23%
EY 4.50 3.50 8.17 2.02 10.56 1.52 1.00 172.81%
DY 1.74 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.28 1.37 0.71 1.46 2.77 1.13 0.77 40.37%

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