[EKOVEST] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 18.65%
YoY- 22.52%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,414,482 1,400,220 1,377,088 1,335,178 1,299,360 1,189,263 1,125,958 16.40%
PBT 193,480 222,714 253,642 226,266 170,120 142,184 156,421 15.21%
Tax -81,847 -92,117 -103,490 -95,822 -65,032 -53,100 -53,068 33.45%
NP 111,633 130,597 150,152 130,444 105,088 89,084 103,353 5.26%
-
NP to SH 124,082 145,049 159,926 140,475 118,394 107,596 118,612 3.04%
-
Tax Rate 42.30% 41.36% 40.80% 42.35% 38.23% 37.35% 33.93% -
Total Cost 1,302,849 1,269,623 1,226,936 1,204,734 1,194,272 1,100,179 1,022,605 17.50%
-
Net Worth 2,522,086 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 14.66%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 26,548 26,548 26,548 26,548 21,392 21,392 21,392 15.46%
Div Payout % 21.40% 18.30% 16.60% 18.90% 18.07% 19.88% 18.04% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,522,086 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 14.66%
NOSH 2,654,828 2,654,828 2,654,828 2,591,447 2,139,748 2,139,237 2,139,237 15.46%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.89% 9.33% 10.90% 9.77% 8.09% 7.49% 9.18% -
ROE 4.92% 5.69% 6.34% 5.75% 5.53% 5.13% 5.78% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.28 52.74 51.87 50.29 60.72 55.59 52.63 0.82%
EPS 4.67 5.46 6.02 5.29 5.53 5.03 5.54 -10.75%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.95 0.96 0.95 0.92 1.00 0.98 0.96 -0.69%
Adjusted Per Share Value based on latest NOSH - 2,591,447
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.70 47.22 46.44 45.03 43.82 40.10 37.97 16.41%
EPS 4.18 4.89 5.39 4.74 3.99 3.63 4.00 2.97%
DPS 0.90 0.90 0.90 0.90 0.72 0.72 0.72 16.02%
NAPS 0.8505 0.8595 0.8505 0.8236 0.7216 0.707 0.6925 14.66%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.385 0.785 0.77 0.85 0.495 0.445 0.615 -
P/RPS 0.72 1.49 1.48 1.69 0.82 0.80 1.17 -27.62%
P/EPS 8.24 14.37 12.78 16.06 8.95 8.85 11.09 -17.95%
EY 12.14 6.96 7.82 6.23 11.18 11.30 9.02 21.87%
DY 2.60 1.27 1.30 1.18 2.02 2.25 1.63 36.47%
P/NAPS 0.41 0.82 0.81 0.92 0.50 0.45 0.64 -25.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/06/20 25/02/20 26/11/19 30/08/19 29/05/19 27/02/19 30/11/18 -
Price 0.56 0.70 0.83 0.83 0.775 0.545 0.44 -
P/RPS 1.05 1.33 1.60 1.65 1.28 0.98 0.84 16.02%
P/EPS 11.98 12.81 13.78 15.69 14.01 10.84 7.94 31.51%
EY 8.35 7.81 7.26 6.38 7.14 9.23 12.60 -23.96%
DY 1.79 1.43 1.20 1.20 1.29 1.83 2.27 -14.63%
P/NAPS 0.59 0.73 0.87 0.90 0.78 0.56 0.46 18.03%

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