[EKOVEST] YoY Cumulative 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- 102.33%
YoY- 783.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 731,108 666,066 528,516 478,502 317,745 193,747 119,517 35.21%
PBT 115,630 119,182 129,923 109,629 15,264 6,737 2,615 87.99%
Tax -33,372 -37,077 -33,315 -28,504 -5,726 -1,804 -1,067 77.45%
NP 82,258 82,105 96,608 81,125 9,538 4,933 1,548 93.83%
-
NP to SH 92,350 87,776 54,925 81,128 9,186 4,646 6,582 55.27%
-
Tax Rate 28.86% 31.11% 25.64% 26.00% 37.51% 26.78% 40.80% -
Total Cost 648,850 583,961 431,908 397,377 308,207 188,814 117,969 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 3.62% 4.19% 2.73% 5.82% 0.77% 0.42% 0.84% -
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 27.54 31.14 24.71 55.91 37.14 22.65 39.04 -5.64%
EPS 3.48 4.10 4.43 9.48 1.07 0.54 2.15 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 24.71 22.51 17.86 16.17 10.74 6.55 4.04 35.21%
EPS 3.12 2.97 1.86 2.74 0.31 0.16 0.22 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 2.85 1.43 3.74 4.26 2.88 4.72 7.56 -14.99%
P/EPS 22.57 10.85 36.03 25.11 99.64 197.01 137.21 -25.96%
EY 4.43 9.22 2.78 3.98 1.00 0.51 0.73 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 2.54 1.75 4.09 2.07 2.88 5.03 6.94 -15.41%
P/EPS 20.12 13.28 39.34 12.24 99.64 209.90 126.05 -26.33%
EY 4.97 7.53 2.54 8.17 1.00 0.48 0.79 35.85%
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