[EKOVEST] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 206.4%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 203,546 793,582 502,510 317,745 134,178 438,015 319,001 -25.82%
PBT 54,181 190,951 31,800 15,264 5,145 31,766 14,249 143.02%
Tax -14,087 -35,345 -10,670 -5,726 -2,021 -11,760 -3,743 141.37%
NP 40,094 155,606 21,130 9,538 3,124 20,006 10,506 143.61%
-
NP to SH 40,096 155,412 20,267 9,186 2,998 18,512 9,843 154.41%
-
Tax Rate 26.00% 18.51% 33.55% 37.51% 39.28% 37.02% 26.27% -
Total Cost 163,452 637,976 481,380 308,207 131,054 418,009 308,495 -34.44%
-
Net Worth 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 15.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 25,663 - - - 17,122 - -
Div Payout % - 16.51% - - - 92.49% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 15.76%
NOSH 855,448 855,448 855,448 855,448 855,448 856,105 855,448 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.70% 19.61% 4.20% 3.00% 2.33% 4.57% 3.29% -
ROE 2.95% 29.30% 1.71% 0.77% 0.25% 1.56% 0.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.79 92.77 58.74 37.14 15.69 51.16 37.29 -25.83%
EPS 4.69 7.27 2.37 1.07 0.35 2.16 1.15 154.60%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.59 0.62 1.386 1.393 1.3858 1.382 1.2757 15.76%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.88 26.82 16.98 10.74 4.53 14.80 10.78 -25.81%
EPS 1.35 5.25 0.68 0.31 0.10 0.63 0.33 155.13%
DPS 0.00 0.87 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.4596 0.1792 0.4007 0.4027 0.4006 0.3998 0.3688 15.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.91 1.50 1.07 1.07 0.915 1.02 1.08 -
P/RPS 8.03 1.62 1.82 2.88 5.83 1.99 2.90 96.82%
P/EPS 40.75 8.26 45.16 99.64 261.09 47.17 93.86 -42.57%
EY 2.45 12.11 2.21 1.00 0.38 2.12 1.07 73.46%
DY 0.00 2.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.20 2.42 0.77 0.77 0.66 0.74 0.85 25.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 26/05/15 -
Price 2.32 1.72 1.56 1.07 0.94 0.915 1.06 -
P/RPS 9.75 1.85 2.66 2.88 5.99 1.79 2.84 127.06%
P/EPS 49.50 9.47 65.85 99.64 268.22 42.32 92.12 -33.83%
EY 2.02 10.56 1.52 1.00 0.37 2.36 1.09 50.70%
DY 0.00 1.74 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 1.46 2.77 1.13 0.77 0.68 0.66 0.83 45.56%

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