[EKOVEST] QoQ 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- 106.4%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 203,546 291,072 184,765 183,567 134,178 119,014 125,254 38.10%
PBT 54,181 158,762 16,536 10,119 5,145 17,517 7,512 271.96%
Tax -14,087 -23,258 -4,944 -3,705 -2,021 -8,017 -1,939 273.75%
NP 40,094 135,504 11,592 6,414 3,124 9,500 5,573 271.33%
-
NP to SH 40,096 136,173 11,081 6,188 2,998 8,669 5,197 288.99%
-
Tax Rate 26.00% 14.65% 29.90% 36.61% 39.28% 45.77% 25.81% -
Total Cost 163,452 155,568 173,173 177,153 131,054 109,514 119,681 23.02%
-
Net Worth 1,360,162 1,318,245 1,185,650 1,191,639 1,185,479 856,344 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 - - - 17,126 - -
Div Payout % - 18.85% - - - 197.56% - -
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 1,318,245 1,185,650 1,191,639 1,185,479 856,344 1,091,294 15.76%
NOSH 855,448 855,448 855,448 855,448 855,448 856,344 855,448 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% 46.55% 6.27% 3.49% 2.33% 7.98% 4.45% -
ROE 2.95% 10.33% 0.93% 0.52% 0.25% 1.01% 0.48% -
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 34.03 21.60 21.46 15.69 13.90 14.64 38.09%
EPS 4.69 15.92 1.30 0.72 0.35 1.01 0.61 288.10%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.59 1.541 1.386 1.393 1.3858 1.00 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 6.86 9.82 6.23 6.19 4.52 4.01 4.22 38.13%
EPS 1.35 4.59 0.37 0.21 0.10 0.29 0.18 281.75%
DPS 0.00 0.87 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.4587 0.4445 0.3998 0.4018 0.3998 0.2888 0.368 15.77%
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 4.41 4.95 4.99 5.83 7.34 7.38 5.77%
P/EPS 40.75 9.42 82.60 147.92 261.09 100.76 177.77 -62.44%
EY 2.45 10.61 1.21 0.68 0.38 0.99 0.56 166.77%
DY 0.00 2.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.20 0.97 0.77 0.77 0.66 1.02 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 5.06 7.22 4.99 5.99 6.58 7.24 21.88%
P/EPS 49.50 10.81 120.43 147.92 268.22 90.39 174.48 -56.72%
EY 2.02 9.25 0.83 0.68 0.37 1.11 0.57 131.90%
DY 0.00 1.74 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 1.46 1.12 1.13 0.77 0.68 0.92 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