[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -35.22%
YoY- 107.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,219,540 922,560 814,184 536,712 355,564 240,024 87,280 55.16%
PBT 237,520 223,536 216,724 20,580 8,852 -2,368 41,936 33.49%
Tax -73,864 -58,944 -56,348 -8,084 -2,604 -9,020 -8,444 43.51%
NP 163,656 164,592 160,376 12,496 6,248 -11,388 33,492 30.25%
-
NP to SH 175,468 159,628 160,384 11,992 5,772 2,480 33,492 31.77%
-
Tax Rate 31.10% 26.37% 26.00% 39.28% 29.42% - 20.14% -
Total Cost 1,055,884 757,968 653,808 524,216 349,316 251,412 53,788 64.20%
-
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.29%
NOSH 2,139,237 2,139,202 855,448 855,448 855,448 309,999 178,910 51.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.42% 17.84% 19.70% 2.33% 1.76% -4.74% 38.37% -
ROE 8.54% 8.11% 11.79% 1.01% 0.52% 0.31% 7.99% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.01 43.13 95.18 62.74 41.56 77.43 48.78 2.63%
EPS 8.20 7.48 18.76 1.40 0.68 0.80 18.72 -12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 1.59 1.3858 1.2859 2.5532 2.344 -13.81%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.21 31.18 27.51 18.14 12.02 8.11 2.95 55.15%
EPS 5.93 5.39 5.42 0.41 0.20 0.08 1.13 31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.665 0.4596 0.4006 0.3717 0.2675 0.1417 30.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.615 1.09 1.91 0.915 1.25 2.71 2.55 -
P/RPS 1.08 2.53 2.01 1.46 3.01 3.50 5.23 -23.10%
P/EPS 7.50 14.61 10.19 65.27 185.26 338.75 13.62 -9.46%
EY 13.34 6.85 9.82 1.53 0.54 0.30 7.34 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.18 1.20 0.66 0.97 1.06 1.09 -8.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 -
Price 0.44 0.95 2.32 0.94 1.11 2.72 2.55 -
P/RPS 0.77 2.20 2.44 1.50 2.67 3.51 5.23 -27.32%
P/EPS 5.36 12.73 12.37 67.05 164.51 340.00 13.62 -14.38%
EY 18.64 7.85 8.08 1.49 0.61 0.29 7.34 16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.03 1.46 0.68 0.86 1.07 1.09 -13.38%

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