[EKOVEST] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 18.0%
YoY- 890.73%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,115,803 1,088,709 1,061,328 954,339 862,950 793,582 621,524 47.66%
PBT 206,044 204,341 289,646 284,927 239,598 190,562 49,317 159.17%
Tax -91,750 -91,101 -61,635 -56,706 -45,994 -33,928 -18,687 188.59%
NP 114,294 113,240 228,011 228,221 193,604 156,634 30,630 140.38%
-
NP to SH 110,414 110,603 228,359 228,382 193,538 156,440 28,936 143.98%
-
Tax Rate 44.53% 44.58% 21.28% 19.90% 19.20% 17.80% 37.89% -
Total Cost 1,001,509 975,469 833,317 726,118 669,346 636,948 590,894 42.10%
-
Net Worth 1,968,066 1,925,282 1,925,282 1,393,378 1,360,162 1,318,245 855,448 74.18%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 42,784 42,784 25,663 25,663 25,663 25,663 17,126 84.01%
Div Payout % 38.75% 38.68% 11.24% 11.24% 13.26% 16.40% 59.19% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,968,066 1,925,282 1,925,282 1,393,378 1,360,162 1,318,245 855,448 74.18%
NOSH 2,139,202 2,139,202 2,139,202 854,833 855,448 855,448 855,448 84.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.24% 10.40% 21.48% 23.91% 22.44% 19.74% 4.93% -
ROE 5.61% 5.74% 11.86% 16.39% 14.23% 11.87% 3.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.16 50.89 49.61 111.64 100.88 92.77 72.65 -19.80%
EPS 5.16 5.17 10.67 26.72 22.62 18.29 3.38 32.54%
DPS 2.00 2.00 1.20 3.00 3.00 3.00 2.00 0.00%
NAPS 0.92 0.90 0.90 1.63 1.59 1.541 1.00 -5.40%
Adjusted Per Share Value based on latest NOSH - 854,833
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.71 36.79 35.86 32.25 29.16 26.82 21.00 47.68%
EPS 3.73 3.74 7.72 7.72 6.54 5.29 0.98 143.57%
DPS 1.45 1.45 0.87 0.87 0.87 0.87 0.58 84.09%
NAPS 0.665 0.6506 0.6506 0.4708 0.4596 0.4455 0.2891 74.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.09 1.20 1.43 2.38 1.91 1.50 1.07 -
P/RPS 2.09 2.36 2.88 2.13 1.89 1.62 1.47 26.41%
P/EPS 21.12 23.21 13.40 8.91 8.44 8.20 31.63 -23.58%
EY 4.74 4.31 7.47 11.23 11.85 12.19 3.16 31.00%
DY 1.83 1.67 0.84 1.26 1.57 2.00 1.87 -1.42%
P/NAPS 1.18 1.33 1.59 1.46 1.20 0.97 1.07 6.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 27/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.95 1.15 1.23 1.16 2.32 1.72 1.56 -
P/RPS 1.82 2.26 2.48 1.04 2.30 1.85 2.15 -10.50%
P/EPS 18.41 22.24 11.52 4.34 10.25 9.41 46.12 -45.75%
EY 5.43 4.50 8.68 23.03 9.75 10.63 2.17 84.21%
DY 2.11 1.74 0.98 2.59 1.29 1.74 1.28 39.50%
P/NAPS 1.03 1.28 1.37 0.71 1.46 1.12 1.56 -24.15%

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