[EKOVEST] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -15.48%
YoY- -43.2%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 862,950 483,302 257,711 179,152 196,412 138,776 186,058 29.10%
PBT 239,598 34,698 11,829 55,670 87,219 41,766 18,001 53.88%
Tax -45,994 -13,130 5,752 -16,854 -12,711 -11,651 -10,119 28.67%
NP 193,604 21,568 17,581 38,816 74,508 30,115 7,882 70.41%
-
NP to SH 193,538 20,067 47,905 42,319 74,508 30,115 9,071 66.46%
-
Tax Rate 19.20% 37.84% -48.63% 30.27% 14.57% 27.90% 56.21% -
Total Cost 669,346 461,734 240,130 140,336 121,904 108,661 178,176 24.65%
-
Net Worth 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 311,004 27.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 25,663 17,126 12,628 3,054 8,941 8,940 7,122 23.79%
Div Payout % 13.26% 85.35% 26.36% 7.22% 12.00% 29.69% 78.52% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 311,004 27.85%
NOSH 855,448 855,448 855,448 309,999 178,910 178,846 143,571 34.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.44% 4.46% 6.82% 21.67% 37.93% 21.70% 4.24% -
ROE 14.23% 1.69% 4.35% 5.35% 17.77% 8.57% 2.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.88 56.50 30.13 57.79 109.78 77.60 129.59 -4.08%
EPS 22.62 2.35 5.60 13.65 41.65 16.84 6.32 23.65%
DPS 3.00 2.00 1.48 0.99 5.00 5.00 5.00 -8.15%
NAPS 1.59 1.3858 1.2859 2.5532 2.344 1.9647 2.1662 -5.01%
Adjusted Per Share Value based on latest NOSH - 309,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.10 16.30 8.69 6.04 6.62 4.68 6.27 29.12%
EPS 6.53 0.68 1.62 1.43 2.51 1.02 0.31 66.10%
DPS 0.87 0.58 0.43 0.10 0.30 0.30 0.24 23.91%
NAPS 0.4587 0.3998 0.371 0.2669 0.1414 0.1185 0.1049 27.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.91 0.915 1.25 2.71 2.55 2.30 1.57 -
P/RPS 1.89 1.62 4.15 4.69 2.32 2.96 1.21 7.70%
P/EPS 8.44 39.01 22.32 19.85 6.12 13.66 24.85 -16.45%
EY 11.85 2.56 4.48 5.04 16.33 7.32 4.02 19.72%
DY 1.57 2.19 1.18 0.36 1.96 2.17 3.18 -11.08%
P/NAPS 1.20 0.66 0.97 1.06 1.09 1.17 0.72 8.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 29/11/10 -
Price 2.32 0.94 1.11 2.72 2.55 2.50 1.87 -
P/RPS 2.30 1.66 3.68 4.71 2.32 3.22 1.44 8.10%
P/EPS 10.25 40.07 19.82 19.92 6.12 14.85 29.60 -16.18%
EY 9.75 2.50 5.05 5.02 16.33 6.74 3.38 19.29%
DY 1.29 2.13 1.33 0.36 1.96 2.00 2.67 -11.40%
P/NAPS 1.46 0.68 0.86 1.07 1.09 1.27 0.86 9.21%

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