[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -31.18%
YoY- -32.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,345,432 1,462,216 1,332,132 1,057,032 957,004 635,490 387,494 23.03%
PBT 47,964 231,260 238,364 259,846 219,258 30,528 13,474 23.54%
Tax -31,954 -66,744 -74,154 -66,630 -57,008 -11,452 -3,608 43.79%
NP 16,010 164,516 164,210 193,216 162,250 19,076 9,866 8.39%
-
NP to SH 37,016 184,700 175,552 109,850 162,256 18,372 9,292 25.87%
-
Tax Rate 66.62% 28.86% 31.11% 25.64% 26.00% 37.51% 26.78% -
Total Cost 1,329,422 1,297,700 1,167,922 863,816 794,754 616,414 377,628 23.31%
-
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 14.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 14.64%
NOSH 2,695,828 2,654,828 2,139,237 2,139,202 855,780 855,448 855,448 21.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.19% 11.25% 12.33% 18.28% 16.95% 3.00% 2.55% -
ROE 1.48% 7.25% 8.37% 5.46% 11.63% 1.54% 0.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.91 55.08 62.27 49.41 111.83 74.29 45.30 1.62%
EPS 1.38 6.96 8.20 8.86 18.96 2.14 1.08 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.98 0.94 1.63 1.393 1.2897 -5.29%
Adjusted Per Share Value based on latest NOSH - 2,139,202
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 45.46 49.41 45.02 35.72 32.34 21.47 13.09 23.03%
EPS 1.25 6.24 5.93 3.71 5.48 0.62 0.31 26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8472 0.8612 0.7084 0.6795 0.4714 0.4027 0.3728 14.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.52 0.785 0.445 0.925 2.38 1.07 1.07 -
P/RPS 1.04 1.43 0.71 1.87 2.13 1.44 2.36 -12.75%
P/EPS 37.87 11.28 5.42 18.01 12.55 49.82 98.51 -14.71%
EY 2.64 8.86 18.44 5.55 7.97 2.01 1.02 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.45 0.98 1.46 0.77 0.83 -6.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 -
Price 0.475 0.70 0.545 1.01 1.16 1.07 1.14 -
P/RPS 0.95 1.27 0.88 2.04 1.04 1.44 2.52 -14.99%
P/EPS 34.59 10.06 6.64 19.67 6.12 49.82 104.95 -16.87%
EY 2.89 9.94 15.06 5.08 16.34 2.01 0.95 20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.56 1.07 0.71 0.77 0.88 -8.68%

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