[EKOVEST] YoY 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- 70.48%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 183,567 104,856 59,511 32,136 46,963 41,262 64,546 19.01%
PBT 10,119 4,524 3,207 18,322 14,951 3,402 3,389 19.98%
Tax -3,705 -1,153 1,188 -4,048 -3,638 -1,827 -1,681 14.07%
NP 6,414 3,371 4,395 14,274 11,313 1,575 1,708 24.66%
-
NP to SH 6,188 3,203 5,962 14,274 11,313 1,575 1,710 23.89%
-
Tax Rate 36.61% 25.49% -37.04% 22.09% 24.33% 53.70% 49.60% -
Total Cost 177,153 101,485 55,116 17,862 35,650 39,687 62,838 18.84%
-
Net Worth 1,191,639 1,103,271 786,586 433,550 362,444 332,324 310,160 25.13%
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 1,103,271 786,586 433,550 362,444 332,324 310,160 25.13%
NOSH 855,448 855,448 305,743 178,872 178,720 171,195 141,322 34.98%
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 3.49% 3.21% 7.39% 44.42% 24.09% 3.82% 2.65% -
ROE 0.52% 0.29% 0.76% 3.29% 3.12% 0.47% 0.55% -
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 21.46 12.26 19.46 17.97 26.28 24.10 45.67 -11.82%
EPS 0.72 0.37 1.95 7.98 6.33 0.92 1.21 -8.28%
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 6.20 3.54 2.01 1.09 1.59 1.39 2.18 19.02%
EPS 0.21 0.11 0.20 0.48 0.38 0.05 0.06 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4027 0.3728 0.2658 0.1465 0.1225 0.1123 0.1048 25.13%
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 4.99 8.73 15.16 14.14 9.67 8.26 3.26 7.34%
P/EPS 147.92 285.77 151.28 31.83 40.13 216.30 123.14 3.10%
EY 0.68 0.35 0.66 3.14 2.49 0.46 0.81 -2.87%
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 4.99 9.30 13.92 13.75 10.12 16.26 3.20 7.68%
P/EPS 147.92 304.47 138.97 30.95 42.02 426.09 120.66 3.45%
EY 0.68 0.33 0.72 3.23 2.38 0.23 0.83 -3.26%
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