[EKOVEST] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -19.64%
YoY- -56.1%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 257,711 228,826 244,069 206,527 179,152 140,966 152,890 41.58%
PBT 11,829 9,024 33,241 40,555 55,670 66,746 69,842 -69.35%
Tax 5,752 4,148 -11,738 -11,618 -16,854 -16,710 -4,951 -
NP 17,581 13,172 21,503 28,937 38,816 50,036 64,891 -58.09%
-
NP to SH 47,905 47,082 28,874 34,007 42,319 50,072 64,992 -18.38%
-
Tax Rate -48.63% -45.97% 35.31% 28.65% 30.27% 25.04% 7.09% -
Total Cost 240,130 215,654 222,566 177,590 140,336 90,930 87,999 95.15%
-
Net Worth 1,100,020 814,067 786,461 786,586 791,491 779,381 437,089 84.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,628 12,628 3,054 3,054 3,054 3,054 8,941 25.85%
Div Payout % 26.36% 26.82% 10.58% 8.98% 7.22% 6.10% 13.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,100,020 814,067 786,461 786,586 791,491 779,381 437,089 84.91%
NOSH 855,448 855,448 305,517 305,743 309,999 305,495 178,819 183.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.82% 5.76% 8.81% 14.01% 21.67% 35.50% 42.44% -
ROE 4.35% 5.78% 3.67% 4.32% 5.35% 6.42% 14.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.13 36.24 79.89 67.55 57.79 46.14 85.50 -50.07%
EPS 5.60 7.46 9.45 11.12 13.65 16.39 36.34 -71.22%
DPS 1.48 2.00 1.00 1.00 0.99 1.00 5.00 -55.55%
NAPS 1.2859 1.2893 2.5742 2.5727 2.5532 2.5512 2.4443 -34.80%
Adjusted Per Share Value based on latest NOSH - 305,743
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.71 7.73 8.25 6.98 6.05 4.76 5.17 41.54%
EPS 1.62 1.59 0.98 1.15 1.43 1.69 2.20 -18.44%
DPS 0.43 0.43 0.10 0.10 0.10 0.10 0.30 27.09%
NAPS 0.3717 0.2751 0.2658 0.2658 0.2675 0.2634 0.1477 84.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.13 2.57 2.95 2.71 2.83 2.67 -
P/RPS 4.15 3.12 3.22 4.37 4.69 6.13 3.12 20.92%
P/EPS 22.32 15.15 27.19 26.52 19.85 17.27 7.35 109.56%
EY 4.48 6.60 3.68 3.77 5.04 5.79 13.61 -52.29%
DY 1.18 1.77 0.39 0.34 0.36 0.35 1.87 -26.41%
P/NAPS 0.97 0.88 1.00 1.15 1.06 1.11 1.09 -7.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 -
Price 1.11 1.26 2.83 2.71 2.72 2.58 2.96 -
P/RPS 3.68 3.48 3.54 4.01 4.71 5.59 3.46 4.19%
P/EPS 19.82 16.90 29.94 24.36 19.92 15.74 8.14 80.89%
EY 5.05 5.92 3.34 4.10 5.02 6.35 12.28 -44.66%
DY 1.33 1.59 0.35 0.37 0.36 0.39 1.69 -14.74%
P/NAPS 0.86 0.98 1.10 1.05 1.07 1.01 1.21 -20.34%

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