[EKOVEST] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 861.61%
YoY- -58.23%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 274,956 183,567 104,856 59,511 32,136 46,963 41,262 37.13%
PBT 55,448 10,119 4,524 3,207 18,322 14,951 3,402 59.16%
Tax -14,417 -3,705 -1,153 1,188 -4,048 -3,638 -1,827 41.05%
NP 41,031 6,414 3,371 4,395 14,274 11,313 1,575 72.09%
-
NP to SH 41,032 6,188 3,203 5,962 14,274 11,313 1,575 72.09%
-
Tax Rate 26.00% 36.61% 25.49% -37.04% 22.09% 24.33% 53.70% -
Total Cost 233,925 177,153 101,485 55,116 17,862 35,650 39,687 34.36%
-
Net Worth 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 332,324 26.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 332,324 26.95%
NOSH 854,833 855,448 855,448 305,743 178,872 178,720 171,195 30.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.92% 3.49% 3.21% 7.39% 44.42% 24.09% 3.82% -
ROE 2.94% 0.52% 0.29% 0.76% 3.29% 3.12% 0.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.16 21.46 12.26 19.46 17.97 26.28 24.10 4.92%
EPS 4.80 0.72 0.37 1.95 7.98 6.33 0.92 31.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.393 1.2897 2.5727 2.4238 2.028 1.9412 -2.86%
Adjusted Per Share Value based on latest NOSH - 305,743
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.29 6.20 3.54 2.01 1.09 1.59 1.39 37.20%
EPS 1.39 0.21 0.11 0.20 0.48 0.38 0.05 73.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4027 0.3728 0.2658 0.1465 0.1225 0.1123 26.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.38 1.07 1.07 2.95 2.54 2.54 1.99 -
P/RPS 7.40 4.99 8.73 15.16 14.14 9.67 8.26 -1.81%
P/EPS 49.58 147.92 285.77 151.28 31.83 40.13 216.30 -21.75%
EY 2.02 0.68 0.35 0.66 3.14 2.49 0.46 27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.77 0.83 1.15 1.05 1.25 1.03 5.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.16 1.07 1.14 2.71 2.47 2.66 3.92 -
P/RPS 3.61 4.99 9.30 13.92 13.75 10.12 16.26 -22.16%
P/EPS 24.17 147.92 304.47 138.97 30.95 42.02 426.09 -37.98%
EY 4.14 0.68 0.33 0.72 3.23 2.38 0.23 61.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.88 1.05 1.02 1.31 2.02 -15.97%

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