[EKOVEST] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.97%
YoY- 94.39%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 562,013 303,056 206,527 181,585 144,477 162,774 244,165 14.89%
PBT 40,293 13,146 40,555 90,590 53,315 18,014 12,219 21.99%
Tax -15,682 3,411 -11,618 -13,121 -13,462 -10,265 -5,188 20.23%
NP 24,611 16,557 28,937 77,469 39,853 7,749 7,031 23.20%
-
NP to SH 23,052 45,146 34,007 77,469 39,853 8,936 7,042 21.84%
-
Tax Rate 38.92% -25.95% 28.65% 14.48% 25.25% 56.98% 42.46% -
Total Cost 537,402 286,499 177,590 104,116 104,624 155,025 237,134 14.60%
-
Net Worth 1,191,639 1,103,271 786,586 433,550 362,444 332,324 310,160 25.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,126 12,628 3,054 8,941 8,940 7,122 7,116 15.75%
Div Payout % 74.30% 27.97% 8.98% 11.54% 22.43% 79.71% 101.06% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,191,639 1,103,271 786,586 433,550 362,444 332,324 310,160 25.13%
NOSH 855,448 855,448 305,743 178,872 178,720 171,195 141,322 34.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.38% 5.46% 14.01% 42.66% 27.58% 4.76% 2.88% -
ROE 1.93% 4.09% 4.32% 17.87% 11.00% 2.69% 2.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.70 35.43 67.55 101.52 80.84 95.08 172.77 -14.87%
EPS 2.69 5.28 11.12 43.31 22.30 5.22 4.98 -9.75%
DPS 2.00 1.48 1.00 5.00 5.00 4.16 5.00 -14.15%
NAPS 1.393 1.2897 2.5727 2.4238 2.028 1.9412 2.1947 -7.29%
Adjusted Per Share Value based on latest NOSH - 178,872
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.99 10.24 6.98 6.14 4.88 5.50 8.25 14.89%
EPS 0.78 1.53 1.15 2.62 1.35 0.30 0.24 21.69%
DPS 0.58 0.43 0.10 0.30 0.30 0.24 0.24 15.83%
NAPS 0.4027 0.3728 0.2658 0.1465 0.1225 0.1123 0.1048 25.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.07 1.07 2.95 2.54 2.54 1.99 1.49 -
P/RPS 1.63 3.02 4.37 2.50 3.14 2.09 0.86 11.23%
P/EPS 39.71 20.27 26.52 5.86 11.39 38.12 29.90 4.84%
EY 2.52 4.93 3.77 17.05 8.78 2.62 3.34 -4.58%
DY 1.87 1.38 0.34 1.97 1.97 2.09 3.36 -9.30%
P/NAPS 0.77 0.83 1.15 1.05 1.25 1.03 0.68 2.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.07 1.14 2.71 2.47 2.66 3.92 1.46 -
P/RPS 1.63 3.22 4.01 2.43 3.29 4.12 0.85 11.45%
P/EPS 39.71 21.60 24.36 5.70 11.93 75.10 29.30 5.19%
EY 2.52 4.63 4.10 17.53 8.38 1.33 3.41 -4.91%
DY 1.87 1.29 0.37 2.02 1.88 1.06 3.42 -9.56%
P/NAPS 0.77 0.88 1.05 1.02 1.31 2.02 0.67 2.34%

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