[EKOVEST] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -15.48%
YoY- -43.2%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 228,826 244,069 206,527 179,152 140,966 152,890 181,585 16.71%
PBT 9,024 33,241 40,555 55,670 66,746 69,842 90,590 -78.60%
Tax 4,148 -11,738 -11,618 -16,854 -16,710 -4,951 -13,121 -
NP 13,172 21,503 28,937 38,816 50,036 64,891 77,469 -69.40%
-
NP to SH 47,082 28,874 34,007 42,319 50,072 64,992 77,469 -28.31%
-
Tax Rate -45.97% 35.31% 28.65% 30.27% 25.04% 7.09% 14.48% -
Total Cost 215,654 222,566 177,590 140,336 90,930 87,999 104,116 62.70%
-
Net Worth 814,067 786,461 786,586 791,491 779,381 437,089 433,550 52.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,628 3,054 3,054 3,054 3,054 8,941 8,941 25.96%
Div Payout % 26.82% 10.58% 8.98% 7.22% 6.10% 13.76% 11.54% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 814,067 786,461 786,586 791,491 779,381 437,089 433,550 52.37%
NOSH 855,448 305,517 305,743 309,999 305,495 178,819 178,872 184.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.76% 8.81% 14.01% 21.67% 35.50% 42.44% 42.66% -
ROE 5.78% 3.67% 4.32% 5.35% 6.42% 14.87% 17.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.24 79.89 67.55 57.79 46.14 85.50 101.52 -49.77%
EPS 7.46 9.45 11.12 13.65 16.39 36.34 43.31 -69.14%
DPS 2.00 1.00 1.00 0.99 1.00 5.00 5.00 -45.80%
NAPS 1.2893 2.5742 2.5727 2.5532 2.5512 2.4443 2.4238 -34.42%
Adjusted Per Share Value based on latest NOSH - 309,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.73 8.25 6.98 6.05 4.76 5.17 6.14 16.64%
EPS 1.59 0.98 1.15 1.43 1.69 2.20 2.62 -28.38%
DPS 0.43 0.10 0.10 0.10 0.10 0.30 0.30 27.20%
NAPS 0.2751 0.2658 0.2658 0.2675 0.2634 0.1477 0.1465 52.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.13 2.57 2.95 2.71 2.83 2.67 2.54 -
P/RPS 3.12 3.22 4.37 4.69 6.13 3.12 2.50 15.96%
P/EPS 15.15 27.19 26.52 19.85 17.27 7.35 5.86 88.69%
EY 6.60 3.68 3.77 5.04 5.79 13.61 17.05 -46.97%
DY 1.77 0.39 0.34 0.36 0.35 1.87 1.97 -6.90%
P/NAPS 0.88 1.00 1.15 1.06 1.11 1.09 1.05 -11.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.26 2.83 2.71 2.72 2.58 2.96 2.47 -
P/RPS 3.48 3.54 4.01 4.71 5.59 3.46 2.43 27.13%
P/EPS 16.90 29.94 24.36 19.92 15.74 8.14 5.70 106.79%
EY 5.92 3.34 4.10 5.02 6.35 12.28 17.53 -51.60%
DY 1.59 0.35 0.37 0.36 0.39 1.69 2.02 -14.78%
P/NAPS 0.98 1.10 1.05 1.07 1.01 1.21 1.02 -2.63%

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