[EKOVEST] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 2.33%
YoY- 563.09%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 384,313 361,181 297,876 274,956 183,567 104,856 59,511 36.44%
PBT 28,874 59,802 74,039 55,448 10,119 4,524 3,207 44.21%
Tax -7,238 -18,611 -18,579 -14,417 -3,705 -1,153 1,188 -
NP 21,636 41,191 55,460 41,031 6,414 3,371 4,395 30.41%
-
NP to SH 29,032 43,909 54,925 41,032 6,188 3,203 5,962 30.17%
-
Tax Rate 25.07% 31.12% 25.09% 26.00% 36.61% 25.49% -37.04% -
Total Cost 362,677 319,990 242,416 233,925 177,153 101,485 55,116 36.87%
-
Net Worth 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 21.63%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 21.63%
NOSH 2,654,828 2,139,237 2,139,202 854,833 855,448 855,448 305,743 43.34%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.63% 11.40% 18.62% 14.92% 3.49% 3.21% 7.39% -
ROE 1.14% 2.09% 2.73% 2.94% 0.52% 0.29% 0.76% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.48 16.88 13.92 32.16 21.46 12.26 19.46 -4.80%
EPS 1.09 2.05 2.57 4.80 0.72 0.37 1.95 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.94 1.63 1.393 1.2897 2.5727 -15.14%
Adjusted Per Share Value based on latest NOSH - 854,833
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.96 12.18 10.05 9.27 6.19 3.54 2.01 36.40%
EPS 0.98 1.48 1.85 1.38 0.21 0.11 0.20 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8595 0.707 0.6781 0.4699 0.4018 0.372 0.2653 21.63%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.785 0.445 0.925 2.38 1.07 1.07 2.95 -
P/RPS 5.42 2.64 6.64 7.40 4.99 8.73 15.16 -15.74%
P/EPS 71.78 21.68 36.03 49.58 147.92 285.77 151.28 -11.67%
EY 1.39 4.61 2.78 2.02 0.68 0.35 0.66 13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.98 1.46 0.77 0.83 1.15 -5.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 -
Price 0.70 0.545 1.01 1.16 1.07 1.14 2.71 -
P/RPS 4.84 3.23 7.25 3.61 4.99 9.30 13.92 -16.13%
P/EPS 64.01 26.55 39.34 24.17 147.92 304.47 138.97 -12.11%
EY 1.56 3.77 2.54 4.14 0.68 0.33 0.72 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 1.07 0.71 0.77 0.88 1.05 -5.87%

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