[EKOVEST] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 3.45%
YoY- 7.42%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,335,178 1,299,360 1,189,263 1,125,958 1,051,713 1,067,485 1,138,723 11.22%
PBT 226,266 170,120 142,184 156,421 152,925 202,307 224,635 0.48%
Tax -95,822 -65,032 -53,100 -53,068 -49,338 -69,300 -95,912 -0.06%
NP 130,444 105,088 89,084 103,353 103,587 133,007 128,723 0.89%
-
NP to SH 140,475 118,394 107,596 118,612 114,652 131,852 124,307 8.51%
-
Tax Rate 42.35% 38.23% 37.35% 33.93% 32.26% 34.25% 42.70% -
Total Cost 1,204,734 1,194,272 1,100,179 1,022,605 948,126 934,478 1,010,000 12.50%
-
Net Worth 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 1,989,458 2,010,850 13.88%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 26,548 21,392 21,392 21,392 21,392 42,784 42,784 -27.31%
Div Payout % 18.90% 18.07% 19.88% 18.04% 18.66% 32.45% 34.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 1,989,458 2,010,850 13.88%
NOSH 2,591,447 2,139,748 2,139,237 2,139,237 2,139,202 2,139,202 2,139,202 13.67%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.77% 8.09% 7.49% 9.18% 9.85% 12.46% 11.30% -
ROE 5.75% 5.53% 5.13% 5.78% 5.76% 6.63% 6.18% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.29 60.72 55.59 52.63 49.16 49.90 53.23 -3.72%
EPS 5.29 5.53 5.03 5.54 5.36 6.16 5.81 -6.07%
DPS 1.00 1.00 1.00 1.00 1.00 2.00 2.00 -37.08%
NAPS 0.92 1.00 0.98 0.96 0.93 0.93 0.94 -1.42%
Adjusted Per Share Value based on latest NOSH - 2,139,237
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.12 43.91 40.19 38.05 35.54 36.07 38.48 11.22%
EPS 4.75 4.00 3.64 4.01 3.87 4.46 4.20 8.57%
DPS 0.90 0.72 0.72 0.72 0.72 1.45 1.45 -27.29%
NAPS 0.8253 0.7231 0.7084 0.694 0.6723 0.6723 0.6795 13.87%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.85 0.495 0.445 0.615 0.66 0.955 0.925 -
P/RPS 1.69 0.82 0.80 1.17 1.34 1.91 1.74 -1.93%
P/EPS 16.06 8.95 8.85 11.09 12.31 15.49 15.92 0.58%
EY 6.23 11.18 11.30 9.02 8.12 6.45 6.28 -0.53%
DY 1.18 2.02 2.25 1.63 1.52 2.09 2.16 -33.24%
P/NAPS 0.92 0.50 0.45 0.64 0.71 1.03 0.98 -4.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 29/05/19 27/02/19 30/11/18 30/08/18 05/06/18 27/02/18 -
Price 0.83 0.775 0.545 0.44 0.695 0.62 1.01 -
P/RPS 1.65 1.28 0.98 0.84 1.41 1.24 1.90 -9.00%
P/EPS 15.69 14.01 10.84 7.94 12.97 10.06 17.38 -6.60%
EY 6.38 7.14 9.23 12.60 7.71 9.94 5.75 7.19%
DY 1.20 1.29 1.83 2.27 1.44 3.23 1.98 -28.44%
P/NAPS 0.90 0.78 0.56 0.46 0.75 0.67 1.07 -10.92%

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