[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 35.24%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 635,490 387,494 239,034 107,912 157,640 125,034 234,928 18.03%
PBT 30,528 13,474 5,230 57,612 44,792 9,798 13,070 15.17%
Tax -11,452 -3,608 -2,134 -12,318 -9,146 -4,638 -5,470 13.09%
NP 19,076 9,866 3,096 45,294 35,646 5,160 7,600 16.56%
-
NP to SH 18,372 9,292 13,164 45,294 35,646 5,160 7,608 15.82%
-
Tax Rate 37.51% 26.78% 40.80% 21.38% 20.42% 47.34% 41.85% -
Total Cost 616,414 377,628 235,938 62,618 121,994 119,874 227,328 18.07%
-
Net Worth 1,191,639 1,103,271 787,605 433,242 362,538 303,533 311,516 25.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,191,639 1,103,271 787,605 433,242 362,538 303,533 311,516 25.04%
NOSH 855,448 855,448 306,139 178,745 178,766 156,363 141,940 34.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.00% 2.55% 1.30% 41.97% 22.61% 4.13% 3.24% -
ROE 1.54% 0.84% 1.67% 10.45% 9.83% 1.70% 2.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.29 45.30 78.08 60.37 88.18 79.96 165.51 -12.49%
EPS 2.14 1.08 4.30 25.34 19.94 3.30 5.36 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.393 1.2897 2.5727 2.4238 2.028 1.9412 2.1947 -7.29%
Adjusted Per Share Value based on latest NOSH - 178,872
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.43 13.07 8.06 3.64 5.32 4.22 7.92 18.03%
EPS 0.62 0.31 0.44 1.53 1.20 0.17 0.26 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4018 0.372 0.2656 0.1461 0.1223 0.1024 0.105 25.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.07 1.07 2.95 2.54 2.54 1.99 1.49 -
P/RPS 1.44 2.36 3.78 4.21 2.88 2.49 0.90 8.14%
P/EPS 49.82 98.51 68.60 10.02 12.74 60.30 27.80 10.20%
EY 2.01 1.02 1.46 9.98 7.85 1.66 3.60 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 1.15 1.05 1.25 1.03 0.68 2.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.07 1.14 2.71 2.47 2.66 3.92 1.46 -
P/RPS 1.44 2.52 3.47 4.09 3.02 4.90 0.88 8.55%
P/EPS 49.82 104.95 63.02 9.75 13.34 118.79 27.24 10.58%
EY 2.01 0.95 1.59 10.26 7.50 0.84 3.67 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.05 1.02 1.31 2.02 0.67 2.34%

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