[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 1.17%
YoY- 783.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,462,216 1,332,132 1,057,032 957,004 635,490 387,494 239,034 35.21%
PBT 231,260 238,364 259,846 219,258 30,528 13,474 5,230 87.99%
Tax -66,744 -74,154 -66,630 -57,008 -11,452 -3,608 -2,134 77.45%
NP 164,516 164,210 193,216 162,250 19,076 9,866 3,096 93.83%
-
NP to SH 184,700 175,552 109,850 162,256 18,372 9,292 13,164 55.27%
-
Tax Rate 28.86% 31.11% 25.64% 26.00% 37.51% 26.78% 40.80% -
Total Cost 1,297,700 1,167,922 863,816 794,754 616,414 377,628 235,938 32.84%
-
Net Worth 2,548,634 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 787,605 21.60%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,548,634 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 787,605 21.60%
NOSH 2,654,828 2,139,237 2,139,202 855,780 855,448 855,448 306,139 43.31%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.25% 12.33% 18.28% 16.95% 3.00% 2.55% 1.30% -
ROE 7.25% 8.37% 5.46% 11.63% 1.54% 0.84% 1.67% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.08 62.27 49.41 111.83 74.29 45.30 78.08 -5.64%
EPS 6.96 8.20 8.86 18.96 2.14 1.08 4.30 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.94 1.63 1.393 1.2897 2.5727 -15.14%
Adjusted Per Share Value based on latest NOSH - 854,833
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.41 45.02 35.72 32.34 21.47 13.09 8.08 35.20%
EPS 6.24 5.93 3.71 5.48 0.62 0.31 0.44 55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8612 0.7084 0.6795 0.4714 0.4027 0.3728 0.2661 21.61%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.785 0.445 0.925 2.38 1.07 1.07 2.95 -
P/RPS 1.43 0.71 1.87 2.13 1.44 2.36 3.78 -14.95%
P/EPS 11.28 5.42 18.01 12.55 49.82 98.51 68.60 -25.97%
EY 8.86 18.44 5.55 7.97 2.01 1.02 1.46 35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.98 1.46 0.77 0.83 1.15 -5.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 -
Price 0.70 0.545 1.01 1.16 1.07 1.14 2.71 -
P/RPS 1.27 0.88 2.04 1.04 1.44 2.52 3.47 -15.41%
P/EPS 10.06 6.64 19.67 6.12 49.82 104.95 63.02 -26.33%
EY 9.94 15.06 5.08 16.34 2.01 0.95 1.59 35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 1.07 0.71 0.77 0.88 1.05 -5.87%

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