[EKOVEST] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 31.79%
YoY- 195.18%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 438,015 228,826 140,966 206,449 128,174 217,721 277,781 7.88%
PBT 31,766 9,024 66,746 84,180 35,818 19,650 11,668 18.15%
Tax -11,760 4,148 -16,710 -11,535 -11,208 -10,681 -4,343 18.05%
NP 20,006 13,172 50,036 72,645 24,610 8,969 7,325 18.22%
-
NP to SH 18,512 47,082 50,072 72,645 24,610 10,160 7,335 16.67%
-
Tax Rate 37.02% -45.97% 25.04% 13.70% 31.29% 54.36% 37.22% -
Total Cost 418,009 215,654 90,930 133,804 103,564 208,752 270,456 7.52%
-
Net Worth 856,344 814,067 779,381 410,772 345,082 312,252 309,067 18.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,126 12,628 3,054 8,941 8,940 7,122 7,116 15.75%
Div Payout % 92.52% 26.82% 6.10% 12.31% 36.33% 70.10% 97.03% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 856,344 814,067 779,381 410,772 345,082 312,252 309,067 18.50%
NOSH 856,344 855,448 305,495 178,822 178,817 142,450 142,335 34.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.57% 5.76% 35.50% 35.19% 19.20% 4.12% 2.64% -
ROE 2.16% 5.78% 6.42% 17.68% 7.13% 3.25% 2.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 51.15 36.24 46.14 115.45 71.68 152.84 195.16 -19.99%
EPS 2.16 7.46 16.39 40.62 13.76 7.13 5.15 -13.47%
DPS 2.00 2.00 1.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.00 1.2893 2.5512 2.2971 1.9298 2.192 2.1714 -12.11%
Adjusted Per Share Value based on latest NOSH - 178,822
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.80 7.73 4.76 6.98 4.33 7.36 9.39 7.87%
EPS 0.63 1.59 1.69 2.45 0.83 0.34 0.25 16.64%
DPS 0.58 0.43 0.10 0.30 0.30 0.24 0.24 15.83%
NAPS 0.2894 0.2751 0.2634 0.1388 0.1166 0.1055 0.1044 18.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 1.13 2.83 2.50 3.00 1.41 1.56 -
P/RPS 1.99 3.12 6.13 2.17 4.19 0.92 0.80 16.39%
P/EPS 47.18 15.15 17.27 6.15 21.80 19.77 30.27 7.67%
EY 2.12 6.60 5.79 16.25 4.59 5.06 3.30 -7.10%
DY 1.96 1.77 0.35 2.00 1.67 3.55 3.21 -7.88%
P/NAPS 1.02 0.88 1.11 1.09 1.55 0.64 0.72 5.97%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 27/08/10 26/08/09 -
Price 0.915 1.26 2.58 2.49 2.48 1.56 1.64 -
P/RPS 1.79 3.48 5.59 2.16 3.46 1.02 0.84 13.43%
P/EPS 42.33 16.90 15.74 6.13 18.02 21.87 31.82 4.86%
EY 2.36 5.92 6.35 16.31 5.55 4.57 3.14 -4.64%
DY 2.19 1.59 0.39 2.01 2.02 3.21 3.05 -5.36%
P/NAPS 0.92 0.98 1.01 1.08 1.29 0.71 0.76 3.23%

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