[EKOVEST] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.91%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 670,013 425,334 243,933 106,462 177,874 120,898 222,112 20.18%
PBT 42,400 18,998 4,446 49,120 68,237 19,134 21,462 12.00%
Tax -14,226 -4,990 -913 -7,542 -16,321 -7,898 -9,860 6.29%
NP 28,173 14,008 3,533 41,577 51,916 11,236 11,602 15.91%
-
NP to SH 27,022 13,124 13,448 41,712 51,916 11,236 11,609 15.10%
-
Tax Rate 33.55% 26.27% 20.54% 15.35% 23.92% 41.28% 45.94% -
Total Cost 641,840 411,326 240,400 64,885 125,958 109,662 210,509 20.39%
-
Net Worth 1,185,650 1,091,294 786,461 436,957 376,963 318,090 310,644 24.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,185,650 1,091,294 786,461 436,957 376,963 318,090 310,644 24.98%
NOSH 855,448 855,448 305,517 178,765 178,774 164,269 141,807 34.88%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.20% 3.29% 1.45% 39.05% 29.19% 9.29% 5.22% -
ROE 2.28% 1.20% 1.71% 9.55% 13.77% 3.53% 3.74% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.32 49.72 79.84 59.55 99.50 73.60 156.63 -10.89%
EPS 3.16 1.53 4.40 23.33 29.04 6.84 8.19 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.386 1.2757 2.5742 2.4443 2.1086 1.9364 2.1906 -7.33%
Adjusted Per Share Value based on latest NOSH - 178,819
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.64 14.37 8.24 3.60 6.01 4.09 7.51 20.17%
EPS 0.91 0.44 0.45 1.41 1.75 0.38 0.39 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.3688 0.2658 0.1477 0.1274 0.1075 0.105 24.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 1.08 2.57 2.67 2.60 3.80 1.43 -
P/RPS 1.37 2.17 3.22 4.48 2.61 5.16 0.91 7.04%
P/EPS 33.87 70.40 58.39 11.44 8.95 55.56 17.47 11.65%
EY 2.95 1.42 1.71 8.74 11.17 1.80 5.72 -10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 1.00 1.09 1.23 1.96 0.65 2.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 26/05/11 31/05/10 -
Price 1.56 1.06 2.83 2.96 2.49 2.77 1.40 -
P/RPS 1.99 2.13 3.54 4.97 2.50 3.76 0.89 14.33%
P/EPS 49.38 69.09 64.29 12.69 8.57 40.50 17.10 19.31%
EY 2.02 1.45 1.56 7.88 11.66 2.47 5.85 -16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 1.10 1.21 1.18 1.43 0.64 9.92%

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