[EKOVEST] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 170.48%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 317,745 193,747 119,517 53,956 78,820 62,517 117,464 18.03%
PBT 15,264 6,737 2,615 28,806 22,396 4,899 6,535 15.17%
Tax -5,726 -1,804 -1,067 -6,159 -4,573 -2,319 -2,735 13.09%
NP 9,538 4,933 1,548 22,647 17,823 2,580 3,800 16.56%
-
NP to SH 9,186 4,646 6,582 22,647 17,823 2,580 3,804 15.82%
-
Tax Rate 37.51% 26.78% 40.80% 21.38% 20.42% 47.34% 41.85% -
Total Cost 308,207 188,814 117,969 31,309 60,997 59,937 113,664 18.07%
-
Net Worth 1,191,639 1,103,271 787,605 433,242 362,538 303,533 311,516 25.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,191,639 1,103,271 787,605 433,242 362,538 303,533 311,516 25.04%
NOSH 855,448 855,448 306,139 178,745 178,766 156,363 141,940 34.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.00% 2.55% 1.30% 41.97% 22.61% 4.13% 3.24% -
ROE 0.77% 0.42% 0.84% 5.23% 4.92% 0.85% 1.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.14 22.65 39.04 30.19 44.09 39.98 82.76 -12.49%
EPS 1.07 0.54 2.15 12.67 9.97 1.65 2.68 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.393 1.2897 2.5727 2.4238 2.028 1.9412 2.1947 -7.29%
Adjusted Per Share Value based on latest NOSH - 178,872
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.74 6.55 4.04 1.82 2.66 2.11 3.97 18.03%
EPS 0.31 0.16 0.22 0.77 0.60 0.09 0.13 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4027 0.3728 0.2661 0.1464 0.1225 0.1026 0.1053 25.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.07 1.07 2.95 2.54 2.54 1.99 1.49 -
P/RPS 2.88 4.72 7.56 8.41 5.76 4.98 1.80 8.14%
P/EPS 99.64 197.01 137.21 20.05 25.48 120.61 55.60 10.20%
EY 1.00 0.51 0.73 4.99 3.93 0.83 1.80 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 1.15 1.05 1.25 1.03 0.68 2.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.07 1.14 2.71 2.47 2.66 3.92 1.46 -
P/RPS 2.88 5.03 6.94 8.18 6.03 9.80 1.76 8.55%
P/EPS 99.64 209.90 126.05 19.49 26.68 237.58 54.48 10.58%
EY 1.00 0.48 0.79 5.13 3.75 0.42 1.84 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.05 1.02 1.31 2.02 0.67 2.34%

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