[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 430.81%
YoY- -70.94%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 957,004 635,490 387,494 239,034 107,912 157,640 125,034 40.33%
PBT 219,258 30,528 13,474 5,230 57,612 44,792 9,798 67.78%
Tax -57,008 -11,452 -3,608 -2,134 -12,318 -9,146 -4,638 51.85%
NP 162,250 19,076 9,866 3,096 45,294 35,646 5,160 77.56%
-
NP to SH 162,256 18,372 9,292 13,164 45,294 35,646 5,160 77.56%
-
Tax Rate 26.00% 37.51% 26.78% 40.80% 21.38% 20.42% 47.34% -
Total Cost 794,754 616,414 377,628 235,938 62,618 121,994 119,874 37.02%
-
Net Worth 1,394,922 1,191,639 1,103,271 787,605 433,242 362,538 303,533 28.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,394,922 1,191,639 1,103,271 787,605 433,242 362,538 303,533 28.91%
NOSH 855,780 855,448 855,448 306,139 178,745 178,766 156,363 32.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.95% 3.00% 2.55% 1.30% 41.97% 22.61% 4.13% -
ROE 11.63% 1.54% 0.84% 1.67% 10.45% 9.83% 1.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.83 74.29 45.30 78.08 60.37 88.18 79.96 5.74%
EPS 18.96 2.14 1.08 4.30 25.34 19.94 3.30 33.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.393 1.2897 2.5727 2.4238 2.028 1.9412 -2.86%
Adjusted Per Share Value based on latest NOSH - 305,743
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.34 21.47 13.09 8.08 3.65 5.33 4.23 40.31%
EPS 5.48 0.62 0.31 0.44 1.53 1.20 0.17 78.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4714 0.4027 0.3728 0.2661 0.1464 0.1225 0.1026 28.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.38 1.07 1.07 2.95 2.54 2.54 1.99 -
P/RPS 2.13 1.44 2.36 3.78 4.21 2.88 2.49 -2.56%
P/EPS 12.55 49.82 98.51 68.60 10.02 12.74 60.30 -22.99%
EY 7.97 2.01 1.02 1.46 9.98 7.85 1.66 29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.77 0.83 1.15 1.05 1.25 1.03 5.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.16 1.07 1.14 2.71 2.47 2.66 3.92 -
P/RPS 1.04 1.44 2.52 3.47 4.09 3.02 4.90 -22.74%
P/EPS 6.12 49.82 104.95 63.02 9.75 13.34 118.79 -38.97%
EY 16.34 2.01 0.95 1.59 10.26 7.50 0.84 63.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.88 1.05 1.02 1.31 2.02 -15.97%

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