[EKOVEST] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 8.4%
YoY- -58.11%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,125,958 1,115,803 862,950 483,302 257,711 179,152 196,412 33.76%
PBT 156,421 206,044 239,598 34,698 11,829 55,670 87,219 10.22%
Tax -53,068 -91,750 -45,994 -13,130 5,752 -16,854 -12,711 26.88%
NP 103,353 114,294 193,604 21,568 17,581 38,816 74,508 5.60%
-
NP to SH 118,612 110,414 193,538 20,067 47,905 42,319 74,508 8.05%
-
Tax Rate 33.93% 44.53% 19.20% 37.84% -48.63% 30.27% 14.57% -
Total Cost 1,022,605 1,001,509 669,346 461,734 240,130 140,336 121,904 42.52%
-
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 21,392 42,784 25,663 17,126 12,628 3,054 8,941 15.64%
Div Payout % 18.04% 38.75% 13.26% 85.35% 26.36% 7.22% 12.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.29%
NOSH 2,139,237 2,139,202 855,448 855,448 855,448 309,999 178,910 51.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.18% 10.24% 22.44% 4.46% 6.82% 21.67% 37.93% -
ROE 5.78% 5.61% 14.23% 1.69% 4.35% 5.35% 17.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.63 52.16 100.88 56.50 30.13 57.79 109.78 -11.52%
EPS 5.54 5.16 22.62 2.35 5.60 13.65 41.65 -28.54%
DPS 1.00 2.00 3.00 2.00 1.48 0.99 5.00 -23.51%
NAPS 0.96 0.92 1.59 1.3858 1.2859 2.5532 2.344 -13.81%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.05 37.71 29.16 16.33 8.71 6.05 6.64 33.75%
EPS 4.01 3.73 6.54 0.68 1.62 1.43 2.52 8.04%
DPS 0.72 1.45 0.87 0.58 0.43 0.10 0.30 15.70%
NAPS 0.694 0.665 0.4596 0.4006 0.3717 0.2675 0.1417 30.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.615 1.09 1.91 0.915 1.25 2.71 2.55 -
P/RPS 1.17 2.09 1.89 1.62 4.15 4.69 2.32 -10.77%
P/EPS 11.09 21.12 8.44 39.01 22.32 19.85 6.12 10.41%
EY 9.02 4.74 11.85 2.56 4.48 5.04 16.33 -9.41%
DY 1.63 1.83 1.57 2.19 1.18 0.36 1.96 -3.02%
P/NAPS 0.64 1.18 1.20 0.66 0.97 1.06 1.09 -8.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 -
Price 0.44 0.95 2.32 0.94 1.11 2.72 2.55 -
P/RPS 0.84 1.82 2.30 1.66 3.68 4.71 2.32 -15.56%
P/EPS 7.94 18.41 10.25 40.07 19.82 19.92 6.12 4.43%
EY 12.60 5.43 9.75 2.50 5.05 5.02 16.33 -4.22%
DY 2.27 2.11 1.29 2.13 1.33 0.36 1.96 2.47%
P/NAPS 0.46 1.03 1.46 0.68 0.86 1.07 1.09 -13.38%

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