[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,088,709 793,582 438,015 229,126 140,966 208,948 128,175 42.79%
PBT 204,342 190,951 31,766 7,726 66,745 84,180 35,558 33.79%
Tax -91,101 -35,345 -11,760 5,474 -16,710 -11,535 -11,208 41.75%
NP 113,241 155,606 20,006 13,200 50,035 72,645 24,350 29.16%
-
NP to SH 110,602 155,412 18,512 47,111 55,071 72,645 24,350 28.66%
-
Tax Rate 44.58% 18.51% 37.02% -70.85% 25.04% 13.70% 31.52% -
Total Cost 975,468 637,976 418,009 215,926 90,931 136,303 103,825 45.21%
-
Net Worth 1,925,282 530,377 1,183,138 810,847 389,700 410,713 323,486 34.58%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 42,784 25,663 17,122 12,628 3,055 8,939 8,387 31.17%
Div Payout % 38.68% 16.51% 92.49% 26.80% 5.55% 12.31% 34.45% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,925,282 530,377 1,183,138 810,847 389,700 410,713 323,486 34.58%
NOSH 2,139,202 855,448 856,105 855,448 305,503 178,796 167,757 52.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.40% 19.61% 4.57% 5.76% 35.49% 34.77% 19.00% -
ROE 5.74% 29.30% 1.56% 5.81% 14.13% 17.69% 7.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 50.89 92.77 51.16 36.29 46.14 116.86 76.41 -6.54%
EPS 5.17 7.27 2.16 7.23 16.39 40.63 14.51 -15.78%
DPS 2.00 3.00 2.00 2.00 1.00 5.00 5.00 -14.15%
NAPS 0.90 0.62 1.382 1.2842 1.2756 2.2971 1.9283 -11.91%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.79 26.82 14.80 7.74 4.76 7.06 4.33 42.80%
EPS 3.74 5.25 0.63 1.59 1.86 2.45 0.82 28.74%
DPS 1.45 0.87 0.58 0.43 0.10 0.30 0.28 31.50%
NAPS 0.6506 0.1792 0.3998 0.274 0.1317 0.1388 0.1093 34.58%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.20 1.50 1.02 1.13 2.83 2.50 3.00 -
P/RPS 2.36 1.62 1.99 3.11 6.13 2.14 3.93 -8.14%
P/EPS 23.21 8.26 47.17 15.14 15.70 6.15 20.67 1.94%
EY 4.31 12.11 2.12 6.60 6.37 16.25 4.84 -1.91%
DY 1.67 2.00 1.96 1.77 0.35 2.00 1.67 0.00%
P/NAPS 1.33 2.42 0.74 0.88 2.22 1.09 1.56 -2.62%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 -
Price 1.15 1.72 0.915 1.26 2.58 2.49 2.48 -
P/RPS 2.26 1.85 1.79 3.47 5.59 2.13 3.25 -5.86%
P/EPS 22.24 9.47 42.32 16.89 14.31 6.13 17.09 4.48%
EY 4.50 10.56 2.36 5.92 6.99 16.32 5.85 -4.27%
DY 1.74 1.74 2.19 1.59 0.39 2.01 2.02 -2.45%
P/NAPS 1.28 2.77 0.66 0.98 2.02 1.08 1.29 -0.12%

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