[EKOVEST] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 79.07%
YoY- 113.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 274,956 203,546 291,072 184,765 183,567 134,178 119,014 74.31%
PBT 55,448 54,181 158,762 16,536 10,119 5,145 17,517 114.83%
Tax -14,417 -14,087 -23,258 -4,944 -3,705 -2,021 -8,017 47.61%
NP 41,031 40,094 135,504 11,592 6,414 3,124 9,500 164.03%
-
NP to SH 41,032 40,096 136,173 11,081 6,188 2,998 8,669 180.57%
-
Tax Rate 26.00% 26.00% 14.65% 29.90% 36.61% 39.28% 45.77% -
Total Cost 233,925 163,452 155,568 173,173 177,153 131,054 109,514 65.47%
-
Net Worth 1,393,378 1,360,162 1,318,245 1,185,650 1,191,639 1,185,479 856,344 38.13%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 25,663 - - - 17,126 -
Div Payout % - - 18.85% - - - 197.56% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,393,378 1,360,162 1,318,245 1,185,650 1,191,639 1,185,479 856,344 38.13%
NOSH 854,833 855,448 855,448 855,448 855,448 855,448 856,344 -0.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.92% 19.70% 46.55% 6.27% 3.49% 2.33% 7.98% -
ROE 2.94% 2.95% 10.33% 0.93% 0.52% 0.25% 1.01% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.16 23.79 34.03 21.60 21.46 15.69 13.90 74.48%
EPS 4.80 4.69 15.92 1.30 0.72 0.35 1.01 181.33%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.63 1.59 1.541 1.386 1.393 1.3858 1.00 38.29%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.29 6.88 9.84 6.24 6.20 4.53 4.02 74.35%
EPS 1.39 1.35 4.60 0.37 0.21 0.10 0.29 182.93%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.58 -
NAPS 0.4708 0.4596 0.4455 0.4007 0.4027 0.4006 0.2894 38.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.38 1.91 1.50 1.07 1.07 0.915 1.02 -
P/RPS 7.40 8.03 4.41 4.95 4.99 5.83 7.34 0.54%
P/EPS 49.58 40.75 9.42 82.60 147.92 261.09 100.76 -37.53%
EY 2.02 2.45 10.61 1.21 0.68 0.38 0.99 60.52%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.96 -
P/NAPS 1.46 1.20 0.97 0.77 0.77 0.66 1.02 26.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 -
Price 1.16 2.32 1.72 1.56 1.07 0.94 0.915 -
P/RPS 3.61 9.75 5.06 7.22 4.99 5.99 6.58 -32.86%
P/EPS 24.17 49.50 10.81 120.43 147.92 268.22 90.39 -58.32%
EY 4.14 2.02 9.25 0.83 0.68 0.37 1.11 139.54%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.19 -
P/NAPS 0.71 1.46 1.12 1.13 0.77 0.68 0.92 -15.79%

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