[EKOVEST] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -9.29%
YoY- -13.44%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,377,088 1,335,178 1,299,360 1,189,263 1,125,958 1,051,713 1,067,485 18.48%
PBT 253,642 226,266 170,120 142,184 156,421 152,925 202,307 16.25%
Tax -103,490 -95,822 -65,032 -53,100 -53,068 -49,338 -69,300 30.61%
NP 150,152 130,444 105,088 89,084 103,353 103,587 133,007 8.41%
-
NP to SH 159,926 140,475 118,394 107,596 118,612 114,652 131,852 13.72%
-
Tax Rate 40.80% 42.35% 38.23% 37.35% 33.93% 32.26% 34.25% -
Total Cost 1,226,936 1,204,734 1,194,272 1,100,179 1,022,605 948,126 934,478 19.88%
-
Net Worth 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 1,989,458 17.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 26,548 26,548 21,392 21,392 21,392 21,392 42,784 -27.22%
Div Payout % 16.60% 18.90% 18.07% 19.88% 18.04% 18.66% 32.45% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,522,086 2,442,441 2,139,869 2,096,453 2,053,668 1,989,458 1,989,458 17.11%
NOSH 2,654,828 2,591,447 2,139,748 2,139,237 2,139,237 2,139,202 2,139,202 15.46%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.90% 9.77% 8.09% 7.49% 9.18% 9.85% 12.46% -
ROE 6.34% 5.75% 5.53% 5.13% 5.78% 5.76% 6.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.87 50.29 60.72 55.59 52.63 49.16 49.90 2.61%
EPS 6.02 5.29 5.53 5.03 5.54 5.36 6.16 -1.51%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 2.00 -36.97%
NAPS 0.95 0.92 1.00 0.98 0.96 0.93 0.93 1.42%
Adjusted Per Share Value based on latest NOSH - 2,139,237
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.44 45.03 43.82 40.10 37.97 35.47 36.00 18.48%
EPS 5.39 4.74 3.99 3.63 4.00 3.87 4.45 13.61%
DPS 0.90 0.90 0.72 0.72 0.72 0.72 1.44 -26.87%
NAPS 0.8505 0.8236 0.7216 0.707 0.6925 0.6709 0.6709 17.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.77 0.85 0.495 0.445 0.615 0.66 0.955 -
P/RPS 1.48 1.69 0.82 0.80 1.17 1.34 1.91 -15.62%
P/EPS 12.78 16.06 8.95 8.85 11.09 12.31 15.49 -12.02%
EY 7.82 6.23 11.18 11.30 9.02 8.12 6.45 13.68%
DY 1.30 1.18 2.02 2.25 1.63 1.52 2.09 -27.11%
P/NAPS 0.81 0.92 0.50 0.45 0.64 0.71 1.03 -14.78%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 30/08/19 29/05/19 27/02/19 30/11/18 30/08/18 05/06/18 -
Price 0.83 0.83 0.775 0.545 0.44 0.695 0.62 -
P/RPS 1.60 1.65 1.28 0.98 0.84 1.41 1.24 18.50%
P/EPS 13.78 15.69 14.01 10.84 7.94 12.97 10.06 23.31%
EY 7.26 6.38 7.14 9.23 12.60 7.71 9.94 -18.88%
DY 1.20 1.20 1.29 1.83 2.27 1.44 3.23 -48.28%
P/NAPS 0.87 0.90 0.78 0.56 0.46 0.75 0.67 19.00%

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