[EKOVEST] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 45.64%
YoY- 362.05%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 425,334 243,933 106,462 177,874 120,898 222,112 271,005 7.79%
PBT 18,998 4,446 49,120 68,237 19,134 21,462 10,462 10.44%
Tax -4,990 -913 -7,542 -16,321 -7,898 -9,860 -3,286 7.20%
NP 14,008 3,533 41,577 51,916 11,236 11,602 7,176 11.78%
-
NP to SH 13,124 13,448 41,712 51,916 11,236 11,609 7,180 10.56%
-
Tax Rate 26.27% 20.54% 15.35% 23.92% 41.28% 45.94% 31.41% -
Total Cost 411,326 240,400 64,885 125,958 109,662 210,509 263,829 7.67%
-
Net Worth 1,091,294 786,461 436,957 376,963 318,090 310,644 304,952 23.66%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,091,294 786,461 436,957 376,963 318,090 310,644 304,952 23.66%
NOSH 855,448 305,517 178,765 178,774 164,269 141,807 141,338 34.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.29% 1.45% 39.05% 29.19% 9.29% 5.22% 2.65% -
ROE 1.20% 1.71% 9.55% 13.77% 3.53% 3.74% 2.35% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 49.72 79.84 59.55 99.50 73.60 156.63 191.74 -20.13%
EPS 1.53 4.40 23.33 29.04 6.84 8.19 5.08 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2757 2.5742 2.4443 2.1086 1.9364 2.1906 2.1576 -8.38%
Adjusted Per Share Value based on latest NOSH - 178,780
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.37 8.24 3.60 6.01 4.09 7.51 9.16 7.79%
EPS 0.44 0.45 1.41 1.75 0.38 0.39 0.24 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3688 0.2658 0.1477 0.1274 0.1075 0.105 0.103 23.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.08 2.57 2.67 2.60 3.80 1.43 1.02 -
P/RPS 2.17 3.22 4.48 2.61 5.16 0.91 0.53 26.46%
P/EPS 70.40 58.39 11.44 8.95 55.56 17.47 20.08 23.24%
EY 1.42 1.71 8.74 11.17 1.80 5.72 4.98 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.09 1.23 1.96 0.65 0.47 10.37%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 26/05/14 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 -
Price 1.06 2.83 2.96 2.49 2.77 1.40 1.36 -
P/RPS 2.13 3.54 4.97 2.50 3.76 0.89 0.71 20.08%
P/EPS 69.09 64.29 12.69 8.57 40.50 17.10 26.77 17.11%
EY 1.45 1.56 7.88 11.66 2.47 5.85 3.74 -14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 1.21 1.18 1.43 0.64 0.63 4.70%

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