[EKOVEST] YoY Cumulative 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- 38.14%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 502,510 319,001 182,950 79,847 133,406 90,674 166,584 20.18%
PBT 31,800 14,249 3,335 36,840 51,178 14,351 16,097 12.00%
Tax -10,670 -3,743 -685 -5,657 -12,241 -5,924 -7,395 6.29%
NP 21,130 10,506 2,650 31,183 38,937 8,427 8,702 15.91%
-
NP to SH 20,267 9,843 10,086 31,284 38,937 8,427 8,707 15.10%
-
Tax Rate 33.55% 26.27% 20.54% 15.36% 23.92% 41.28% 45.94% -
Total Cost 481,380 308,495 180,300 48,664 94,469 82,247 157,882 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 1.71% 0.90% 1.28% 7.16% 10.33% 2.65% 2.80% -
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 58.74 37.29 59.88 44.67 74.62 55.20 117.47 -10.89%
EPS 2.37 1.15 3.30 17.50 21.78 5.13 6.14 -14.65%
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 16.98 10.78 6.18 2.70 4.51 3.06 5.63 20.17%
EPS 0.68 0.33 0.34 1.06 1.32 0.28 0.29 15.24%
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 1.82 2.90 4.29 5.98 3.48 6.88 1.22 6.88%
P/EPS 45.16 93.86 77.85 15.26 11.94 74.07 23.29 11.65%
EY 2.21 1.07 1.28 6.55 8.38 1.35 4.29 -10.45%
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 2.66 2.84 4.73 6.63 3.34 5.02 1.19 14.33%
P/EPS 65.85 92.12 85.72 16.91 11.43 54.00 22.80 19.31%
EY 1.52 1.09 1.17 5.91 8.75 1.85 4.39 -16.18%
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