[EKOVEST] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 2.56%
YoY- 147.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 483,302 257,711 179,152 196,412 138,776 186,058 257,080 11.08%
PBT 34,698 11,829 55,670 87,219 41,766 18,001 11,900 19.51%
Tax -13,130 5,752 -16,854 -12,711 -11,651 -10,119 -4,485 19.59%
NP 21,568 17,581 38,816 74,508 30,115 7,882 7,415 19.46%
-
NP to SH 20,067 47,905 42,319 74,508 30,115 9,071 7,425 18.01%
-
Tax Rate 37.84% -48.63% 30.27% 14.57% 27.90% 56.21% 37.69% -
Total Cost 461,734 240,130 140,336 121,904 108,661 178,176 249,665 10.78%
-
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 17,126 12,628 3,054 8,941 8,940 7,122 7,116 15.75%
Div Payout % 85.35% 26.36% 7.22% 12.00% 29.69% 78.52% 95.85% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
NOSH 855,448 855,448 309,999 178,910 178,846 143,571 141,486 34.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.46% 6.82% 21.67% 37.93% 21.70% 4.24% 2.88% -
ROE 1.69% 4.35% 5.35% 17.77% 8.57% 2.92% 2.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.50 30.13 57.79 109.78 77.60 129.59 181.70 -17.68%
EPS 2.35 5.60 13.65 41.65 16.84 6.32 5.25 -12.53%
DPS 2.00 1.48 0.99 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.3858 1.2859 2.5532 2.344 1.9647 2.1662 2.1826 -7.28%
Adjusted Per Share Value based on latest NOSH - 178,910
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.33 8.71 6.05 6.64 4.69 6.29 8.69 11.08%
EPS 0.68 1.62 1.43 2.52 1.02 0.31 0.25 18.13%
DPS 0.58 0.43 0.10 0.30 0.30 0.24 0.24 15.83%
NAPS 0.4006 0.3717 0.2675 0.1417 0.1187 0.1051 0.1044 25.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.25 2.71 2.55 2.30 1.57 1.58 -
P/RPS 1.62 4.15 4.69 2.32 2.96 1.21 0.87 10.91%
P/EPS 39.01 22.32 19.85 6.12 13.66 24.85 30.11 4.40%
EY 2.56 4.48 5.04 16.33 7.32 4.02 3.32 -4.23%
DY 2.19 1.18 0.36 1.96 2.17 3.18 3.16 -5.92%
P/NAPS 0.66 0.97 1.06 1.09 1.17 0.72 0.72 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 29/11/10 30/11/09 -
Price 0.94 1.11 2.72 2.55 2.50 1.87 1.50 -
P/RPS 1.66 3.68 4.71 2.32 3.22 1.44 0.83 12.24%
P/EPS 40.07 19.82 19.92 6.12 14.85 29.60 28.58 5.79%
EY 2.50 5.05 5.02 16.33 6.74 3.38 3.50 -5.45%
DY 2.13 1.33 0.36 1.96 2.00 2.67 3.33 -7.17%
P/NAPS 0.68 0.86 1.07 1.09 1.27 0.86 0.69 -0.24%

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