[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 3.2%
YoY- 1237.42%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,387,180 1,219,540 922,560 814,184 536,712 355,564 240,024 33.94%
PBT 347,024 237,520 223,536 216,724 20,580 8,852 -2,368 -
Tax -104,536 -73,864 -58,944 -56,348 -8,084 -2,604 -9,020 50.40%
NP 242,488 163,656 164,592 160,376 12,496 6,248 -11,388 -
-
NP to SH 253,272 175,468 159,628 160,384 11,992 5,772 2,480 116.12%
-
Tax Rate 30.12% 31.10% 26.37% 26.00% 39.28% 29.42% - -
Total Cost 1,144,692 1,055,884 757,968 653,808 524,216 349,316 251,412 28.72%
-
Net Worth 2,522,086 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 21.29%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,522,086 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 21.29%
NOSH 2,654,828 2,139,237 2,139,202 855,448 855,448 855,448 309,999 43.01%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.48% 13.42% 17.84% 19.70% 2.33% 1.76% -4.74% -
ROE 10.04% 8.54% 8.11% 11.79% 1.01% 0.52% 0.31% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 52.25 57.01 43.13 95.18 62.74 41.56 77.43 -6.34%
EPS 9.56 8.20 7.48 18.76 1.40 0.68 0.80 51.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.92 1.59 1.3858 1.2859 2.5532 -15.18%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.88 41.21 31.18 27.51 18.14 12.02 8.11 33.94%
EPS 8.56 5.93 5.39 5.42 0.41 0.20 0.08 117.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8523 0.694 0.665 0.4596 0.4006 0.3717 0.2675 21.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.77 0.615 1.09 1.91 0.915 1.25 2.71 -
P/RPS 1.47 1.08 2.53 2.01 1.46 3.01 3.50 -13.45%
P/EPS 8.07 7.50 14.61 10.19 65.27 185.26 338.75 -46.34%
EY 12.39 13.34 6.85 9.82 1.53 0.54 0.30 85.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 1.18 1.20 0.66 0.97 1.06 -4.38%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 30/11/18 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 -
Price 0.83 0.44 0.95 2.32 0.94 1.11 2.72 -
P/RPS 1.59 0.77 2.20 2.44 1.50 2.67 3.51 -12.35%
P/EPS 8.70 5.36 12.73 12.37 67.05 164.51 340.00 -45.70%
EY 11.49 18.64 7.85 8.08 1.49 0.61 0.29 84.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.46 1.03 1.46 0.68 0.86 1.07 -3.38%

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