[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -63.92%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,051,713 749,032 528,516 230,640 1,088,709 770,256 478,502 69.29%
PBT 152,925 151,472 129,923 55,884 204,342 130,885 109,629 24.92%
Tax -49,338 -39,198 -33,315 -14,736 -91,101 -38,377 -28,504 44.30%
NP 103,587 112,274 96,608 41,148 113,241 92,508 81,125 17.75%
-
NP to SH 114,652 113,435 54,925 39,907 110,602 92,185 81,128 26.01%
-
Tax Rate 32.26% 25.88% 25.64% 26.37% 44.58% 29.32% 26.00% -
Total Cost 948,126 636,758 431,908 189,492 975,468 677,748 397,377 78.84%
-
Net Worth 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 1,925,282 1,394,922 26.78%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,392 - - - 42,784 - - -
Div Payout % 18.66% - - - 38.68% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 1,925,282 1,394,922 26.78%
NOSH 2,139,202 2,139,202 2,139,202 2,139,202 2,139,202 2,139,202 855,780 84.49%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.85% 14.99% 18.28% 17.84% 10.40% 12.01% 16.95% -
ROE 5.76% 5.70% 2.73% 2.03% 5.74% 4.79% 5.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.16 35.01 24.71 10.78 50.89 36.01 55.91 -8.24%
EPS 5.36 5.30 4.43 1.87 5.17 4.31 9.48 -31.69%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.93 0.93 0.94 0.92 0.90 0.90 1.63 -31.27%
Adjusted Per Share Value based on latest NOSH - 2,139,202
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.47 25.26 17.82 7.78 36.71 25.97 16.14 69.27%
EPS 3.87 3.83 1.85 1.35 3.73 3.11 2.74 25.96%
DPS 0.72 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.6709 0.6709 0.6781 0.6637 0.6492 0.6492 0.4704 26.78%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.66 0.955 0.925 1.09 1.20 1.43 2.38 -
P/RPS 1.34 2.73 3.74 10.11 2.36 3.97 4.26 -53.84%
P/EPS 12.31 18.01 36.03 58.43 23.21 33.18 25.11 -37.90%
EY 8.12 5.55 2.78 1.71 4.31 3.01 3.98 61.07%
DY 1.52 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.71 1.03 0.98 1.18 1.33 1.59 1.46 -38.24%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 05/06/18 27/02/18 28/11/17 30/08/17 30/05/17 27/02/17 -
Price 0.695 0.62 1.01 0.95 1.15 1.23 1.16 -
P/RPS 1.41 1.77 4.09 8.81 2.26 3.42 2.07 -22.63%
P/EPS 12.97 11.69 39.34 50.92 22.24 28.54 12.24 3.94%
EY 7.71 8.55 2.54 1.96 4.50 3.50 8.17 -3.79%
DY 1.44 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.75 0.67 1.07 1.03 1.28 1.37 0.71 3.73%

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