[EKOVEST] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
05-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 6.07%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,189,263 1,125,958 1,051,713 1,067,485 1,138,723 1,115,803 1,088,709 6.04%
PBT 142,184 156,421 152,925 202,307 224,635 206,044 204,341 -21.42%
Tax -53,100 -53,068 -49,338 -69,300 -95,912 -91,750 -91,101 -30.15%
NP 89,084 103,353 103,587 133,007 128,723 114,294 113,240 -14.74%
-
NP to SH 107,596 118,612 114,652 131,852 124,307 110,414 110,603 -1.81%
-
Tax Rate 37.35% 33.93% 32.26% 34.25% 42.70% 44.53% 44.58% -
Total Cost 1,100,179 1,022,605 948,126 934,478 1,010,000 1,001,509 975,469 8.32%
-
Net Worth 2,096,453 2,053,668 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 5.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,392 21,392 21,392 42,784 42,784 42,784 42,784 -36.92%
Div Payout % 19.88% 18.04% 18.66% 32.45% 34.42% 38.75% 38.68% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,096,453 2,053,668 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 5.82%
NOSH 2,139,237 2,139,237 2,139,202 2,139,202 2,139,202 2,139,202 2,139,202 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.49% 9.18% 9.85% 12.46% 11.30% 10.24% 10.40% -
ROE 5.13% 5.78% 5.76% 6.63% 6.18% 5.61% 5.74% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.59 52.63 49.16 49.90 53.23 52.16 50.89 6.04%
EPS 5.03 5.54 5.36 6.16 5.81 5.16 5.17 -1.80%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -36.92%
NAPS 0.98 0.96 0.93 0.93 0.94 0.92 0.90 5.82%
Adjusted Per Share Value based on latest NOSH - 2,139,202
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.19 38.05 35.54 36.07 38.48 37.71 36.79 6.05%
EPS 3.64 4.01 3.87 4.46 4.20 3.73 3.74 -1.78%
DPS 0.72 0.72 0.72 1.45 1.45 1.45 1.45 -37.21%
NAPS 0.7084 0.694 0.6723 0.6723 0.6795 0.665 0.6506 5.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.445 0.615 0.66 0.955 0.925 1.09 1.20 -
P/RPS 0.80 1.17 1.34 1.91 1.74 2.09 2.36 -51.28%
P/EPS 8.85 11.09 12.31 15.49 15.92 21.12 23.21 -47.32%
EY 11.30 9.02 8.12 6.45 6.28 4.74 4.31 89.80%
DY 2.25 1.63 1.52 2.09 2.16 1.83 1.67 21.91%
P/NAPS 0.45 0.64 0.71 1.03 0.98 1.18 1.33 -51.34%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 30/08/18 05/06/18 27/02/18 28/11/17 30/08/17 -
Price 0.545 0.44 0.695 0.62 1.01 0.95 1.15 -
P/RPS 0.98 0.84 1.41 1.24 1.90 1.82 2.26 -42.62%
P/EPS 10.84 7.94 12.97 10.06 17.38 18.41 22.24 -37.98%
EY 9.23 12.60 7.71 9.94 5.75 5.43 4.50 61.22%
DY 1.83 2.27 1.44 3.23 1.98 2.11 1.74 3.40%
P/NAPS 0.56 0.46 0.75 0.67 1.07 1.03 1.28 -42.28%

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