[EKOVEST] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 120.63%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 996,679 749,032 770,256 502,510 319,001 182,950 79,847 52.27%
PBT 168,667 151,472 130,885 31,800 14,249 3,335 36,840 28.84%
Tax -54,892 -39,198 -38,377 -10,670 -3,743 -685 -5,657 46.01%
NP 113,775 112,274 92,508 21,130 10,506 2,650 31,183 24.06%
-
NP to SH 117,177 113,435 92,185 20,267 9,843 10,086 31,284 24.60%
-
Tax Rate 32.54% 25.88% 29.32% 33.55% 26.27% 20.54% 15.36% -
Total Cost 882,904 636,758 677,748 481,380 308,495 180,300 48,664 62.06%
-
Net Worth 2,139,869 1,989,458 1,925,282 1,185,650 1,091,294 786,461 436,957 30.29%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,139,869 1,989,458 1,925,282 1,185,650 1,091,294 786,461 436,957 30.29%
NOSH 2,139,748 2,139,202 2,139,202 855,448 855,448 305,517 178,765 51.21%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.42% 14.99% 12.01% 4.20% 3.29% 1.45% 39.05% -
ROE 5.48% 5.70% 4.79% 1.71% 0.90% 1.28% 7.16% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.58 35.01 36.01 58.74 37.29 59.88 44.67 0.69%
EPS 5.48 5.30 4.31 2.37 1.15 3.30 17.50 -17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 0.90 1.386 1.2757 2.5742 2.4443 -13.83%
Adjusted Per Share Value based on latest NOSH - 855,448
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.68 25.31 26.03 16.98 10.78 6.18 2.70 52.25%
EPS 3.96 3.83 3.12 0.68 0.33 0.34 1.06 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7231 0.6723 0.6506 0.4007 0.3688 0.2658 0.1477 30.29%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.495 0.955 1.43 1.07 1.08 2.57 2.67 -
P/RPS 1.06 2.73 3.97 1.82 2.90 4.29 5.98 -25.04%
P/EPS 9.04 18.01 33.18 45.16 93.86 77.85 15.26 -8.35%
EY 11.06 5.55 3.01 2.21 1.07 1.28 6.55 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.03 1.59 0.77 0.85 1.00 1.09 -12.17%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 05/06/18 30/05/17 30/05/16 26/05/15 26/05/14 27/05/13 -
Price 0.775 0.62 1.23 1.56 1.06 2.83 2.96 -
P/RPS 1.66 1.77 3.42 2.66 2.84 4.73 6.63 -20.60%
P/EPS 14.15 11.69 28.54 65.85 92.12 85.72 16.91 -2.92%
EY 7.07 8.55 3.50 1.52 1.09 1.17 5.91 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.37 1.13 0.83 1.10 1.21 -7.05%

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