[EKOVEST] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -22.96%
YoY- -31.07%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 793,582 438,015 228,826 140,966 206,449 128,174 217,721 24.03%
PBT 190,562 31,766 9,024 66,746 84,180 35,818 19,650 45.98%
Tax -33,928 -11,760 4,148 -16,710 -11,535 -11,208 -10,681 21.22%
NP 156,634 20,006 13,172 50,036 72,645 24,610 8,969 61.00%
-
NP to SH 156,440 18,512 47,082 50,072 72,645 24,610 10,160 57.66%
-
Tax Rate 17.80% 37.02% -45.97% 25.04% 13.70% 31.29% 54.36% -
Total Cost 636,948 418,009 215,654 90,930 133,804 103,564 208,752 20.41%
-
Net Worth 1,318,245 856,344 814,067 779,381 410,772 345,082 312,252 27.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,663 17,126 12,628 3,054 8,941 8,940 7,122 23.79%
Div Payout % 16.40% 92.52% 26.82% 6.10% 12.31% 36.33% 70.10% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,318,245 856,344 814,067 779,381 410,772 345,082 312,252 27.10%
NOSH 855,448 856,344 855,448 305,495 178,822 178,817 142,450 34.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.74% 4.57% 5.76% 35.50% 35.19% 19.20% 4.12% -
ROE 11.87% 2.16% 5.78% 6.42% 17.68% 7.13% 3.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.77 51.15 36.24 46.14 115.45 71.68 152.84 -7.97%
EPS 18.29 2.16 7.46 16.39 40.62 13.76 7.13 16.98%
DPS 3.00 2.00 2.00 1.00 5.00 5.00 5.00 -8.15%
NAPS 1.541 1.00 1.2893 2.5512 2.2971 1.9298 2.192 -5.69%
Adjusted Per Share Value based on latest NOSH - 305,495
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.82 14.80 7.73 4.76 6.98 4.33 7.36 24.02%
EPS 5.29 0.63 1.59 1.69 2.45 0.83 0.34 57.93%
DPS 0.87 0.58 0.43 0.10 0.30 0.30 0.24 23.91%
NAPS 0.4455 0.2894 0.2751 0.2634 0.1388 0.1166 0.1055 27.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.02 1.13 2.83 2.50 3.00 1.41 -
P/RPS 1.62 1.99 3.12 6.13 2.17 4.19 0.92 9.87%
P/EPS 8.20 47.18 15.15 17.27 6.15 21.80 19.77 -13.63%
EY 12.19 2.12 6.60 5.79 16.25 4.59 5.06 15.76%
DY 2.00 1.96 1.77 0.35 2.00 1.67 3.55 -9.11%
P/NAPS 0.97 1.02 0.88 1.11 1.09 1.55 0.64 7.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 27/08/10 -
Price 1.72 0.915 1.26 2.58 2.49 2.48 1.56 -
P/RPS 1.85 1.79 3.48 5.59 2.16 3.46 1.02 10.42%
P/EPS 9.41 42.33 16.90 15.74 6.13 18.02 21.87 -13.10%
EY 10.63 2.36 5.92 6.35 16.31 5.55 4.57 15.09%
DY 1.74 2.19 1.59 0.39 2.01 2.02 3.21 -9.69%
P/NAPS 1.12 0.92 0.98 1.01 1.08 1.29 0.71 7.88%

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