[EKOVEST] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 106.4%
YoY- 93.19%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 361,181 297,876 274,956 183,567 104,856 59,511 32,136 49.63%
PBT 59,802 74,039 55,448 10,119 4,524 3,207 18,322 21.78%
Tax -18,611 -18,579 -14,417 -3,705 -1,153 1,188 -4,048 28.93%
NP 41,191 55,460 41,031 6,414 3,371 4,395 14,274 19.30%
-
NP to SH 43,909 54,925 41,032 6,188 3,203 5,962 14,274 20.58%
-
Tax Rate 31.12% 25.09% 26.00% 36.61% 25.49% -37.04% 22.09% -
Total Cost 319,990 242,416 233,925 177,153 101,485 55,116 17,862 61.72%
-
Net Worth 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 30.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 30.02%
NOSH 2,139,237 2,139,202 854,833 855,448 855,448 305,743 178,872 51.19%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.40% 18.62% 14.92% 3.49% 3.21% 7.39% 44.42% -
ROE 2.09% 2.73% 2.94% 0.52% 0.29% 0.76% 3.29% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.88 13.92 32.16 21.46 12.26 19.46 17.97 -1.03%
EPS 2.05 2.57 4.80 0.72 0.37 1.95 7.98 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 1.63 1.393 1.2897 2.5727 2.4238 -14.00%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.18 10.05 9.27 6.19 3.54 2.01 1.08 49.72%
EPS 1.48 1.85 1.38 0.21 0.11 0.20 0.48 20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.6781 0.4699 0.4018 0.372 0.2653 0.1462 30.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.445 0.925 2.38 1.07 1.07 2.95 2.54 -
P/RPS 2.64 6.64 7.40 4.99 8.73 15.16 14.14 -24.38%
P/EPS 21.68 36.03 49.58 147.92 285.77 151.28 31.83 -6.19%
EY 4.61 2.78 2.02 0.68 0.35 0.66 3.14 6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.98 1.46 0.77 0.83 1.15 1.05 -13.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 -
Price 0.545 1.01 1.16 1.07 1.14 2.71 2.47 -
P/RPS 3.23 7.25 3.61 4.99 9.30 13.92 13.75 -21.44%
P/EPS 26.55 39.34 24.17 147.92 304.47 138.97 30.95 -2.52%
EY 3.77 2.54 4.14 0.68 0.33 0.72 3.23 2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.07 0.71 0.77 0.88 1.05 1.02 -9.50%

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