[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -87.75%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 922,560 814,184 536,712 355,564 240,024 87,280 127,428 39.04%
PBT 223,536 216,724 20,580 8,852 -2,368 41,936 29,780 39.88%
Tax -58,944 -56,348 -8,084 -2,604 -9,020 -8,444 -3,740 58.27%
NP 164,592 160,376 12,496 6,248 -11,388 33,492 26,040 35.93%
-
NP to SH 159,628 160,384 11,992 5,772 2,480 33,492 26,040 35.24%
-
Tax Rate 26.37% 26.00% 39.28% 29.42% - 20.14% 12.56% -
Total Cost 757,968 653,808 524,216 349,316 251,412 53,788 101,388 39.79%
-
Net Worth 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 33.22%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 33.22%
NOSH 2,139,202 855,448 855,448 855,448 309,999 178,910 178,846 51.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.84% 19.70% 2.33% 1.76% -4.74% 38.37% 20.44% -
ROE 8.11% 11.79% 1.01% 0.52% 0.31% 7.99% 7.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.13 95.18 62.74 41.56 77.43 48.78 71.25 -8.01%
EPS 7.48 18.76 1.40 0.68 0.80 18.72 14.56 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.59 1.3858 1.2859 2.5532 2.344 1.9647 -11.86%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.18 27.51 18.14 12.02 8.11 2.95 4.31 39.02%
EPS 5.39 5.42 0.41 0.20 0.08 1.13 0.88 35.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.665 0.4596 0.4006 0.3717 0.2675 0.1417 0.1187 33.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.09 1.91 0.915 1.25 2.71 2.55 2.30 -
P/RPS 2.53 2.01 1.46 3.01 3.50 5.23 3.23 -3.98%
P/EPS 14.61 10.19 65.27 185.26 338.75 13.62 15.80 -1.29%
EY 6.85 9.82 1.53 0.54 0.30 7.34 6.33 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.20 0.66 0.97 1.06 1.09 1.17 0.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 -
Price 0.95 2.32 0.94 1.11 2.72 2.55 2.50 -
P/RPS 2.20 2.44 1.50 2.67 3.51 5.23 3.51 -7.48%
P/EPS 12.73 12.37 67.05 164.51 340.00 13.62 17.17 -4.86%
EY 7.85 8.08 1.49 0.61 0.29 7.34 5.82 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.46 0.68 0.86 1.07 1.09 1.27 -3.42%

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