[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 41.05%
YoY- -60.71%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,051,713 1,088,709 793,582 438,015 229,126 140,966 208,948 30.89%
PBT 152,925 204,342 190,951 31,766 7,726 66,745 84,180 10.45%
Tax -49,338 -91,101 -35,345 -11,760 5,474 -16,710 -11,535 27.39%
NP 103,587 113,241 155,606 20,006 13,200 50,035 72,645 6.08%
-
NP to SH 114,652 110,602 155,412 18,512 47,111 55,071 72,645 7.89%
-
Tax Rate 32.26% 44.58% 18.51% 37.02% -70.85% 25.04% 13.70% -
Total Cost 948,126 975,468 637,976 418,009 215,926 90,931 136,303 38.14%
-
Net Worth 1,989,458 1,925,282 530,377 1,183,138 810,847 389,700 410,713 30.06%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 21,392 42,784 25,663 17,122 12,628 3,055 8,939 15.64%
Div Payout % 18.66% 38.68% 16.51% 92.49% 26.80% 5.55% 12.31% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,989,458 1,925,282 530,377 1,183,138 810,847 389,700 410,713 30.06%
NOSH 2,139,202 2,139,202 855,448 856,105 855,448 305,503 178,796 51.20%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.85% 10.40% 19.61% 4.57% 5.76% 35.49% 34.77% -
ROE 5.76% 5.74% 29.30% 1.56% 5.81% 14.13% 17.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.16 50.89 92.77 51.16 36.29 46.14 116.86 -13.43%
EPS 5.36 5.17 7.27 2.16 7.23 16.39 40.63 -28.64%
DPS 1.00 2.00 3.00 2.00 2.00 1.00 5.00 -23.51%
NAPS 0.93 0.90 0.62 1.382 1.2842 1.2756 2.2971 -13.98%
Adjusted Per Share Value based on latest NOSH - 856,344
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.54 36.79 26.82 14.80 7.74 4.76 7.06 30.89%
EPS 3.87 3.74 5.25 0.63 1.59 1.86 2.45 7.91%
DPS 0.72 1.45 0.87 0.58 0.43 0.10 0.30 15.70%
NAPS 0.6723 0.6506 0.1792 0.3998 0.274 0.1317 0.1388 30.05%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.66 1.20 1.50 1.02 1.13 2.83 2.50 -
P/RPS 1.34 2.36 1.62 1.99 3.11 6.13 2.14 -7.50%
P/EPS 12.31 23.21 8.26 47.17 15.14 15.70 6.15 12.25%
EY 8.12 4.31 12.11 2.12 6.60 6.37 16.25 -10.91%
DY 1.52 1.67 2.00 1.96 1.77 0.35 2.00 -4.46%
P/NAPS 0.71 1.33 2.42 0.74 0.88 2.22 1.09 -6.89%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 27/08/12 -
Price 0.695 1.15 1.72 0.915 1.26 2.58 2.49 -
P/RPS 1.41 2.26 1.85 1.79 3.47 5.59 2.13 -6.64%
P/EPS 12.97 22.24 9.47 42.32 16.89 14.31 6.13 13.29%
EY 7.71 4.50 10.56 2.36 5.92 6.99 16.32 -11.74%
DY 1.44 1.74 1.74 2.19 1.59 0.39 2.01 -5.40%
P/NAPS 0.75 1.28 2.77 0.66 0.98 2.02 1.08 -5.89%

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