[EKOVEST] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -19.64%
YoY- -56.1%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 954,339 562,013 303,056 206,527 181,585 144,477 162,774 34.24%
PBT 284,927 40,293 13,146 40,555 90,590 53,315 18,014 58.36%
Tax -56,706 -15,682 3,411 -11,618 -13,121 -13,462 -10,265 32.92%
NP 228,221 24,611 16,557 28,937 77,469 39,853 7,749 75.64%
-
NP to SH 228,382 23,052 45,146 34,007 77,469 39,853 8,936 71.54%
-
Tax Rate 19.90% 38.92% -25.95% 28.65% 14.48% 25.25% 56.98% -
Total Cost 726,118 537,402 286,499 177,590 104,116 104,624 155,025 29.31%
-
Net Worth 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 332,324 26.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 25,663 17,126 12,628 3,054 8,941 8,940 7,122 23.79%
Div Payout % 11.24% 74.30% 27.97% 8.98% 11.54% 22.43% 79.71% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 332,324 26.95%
NOSH 854,833 855,448 855,448 305,743 178,872 178,720 171,195 30.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.91% 4.38% 5.46% 14.01% 42.66% 27.58% 4.76% -
ROE 16.39% 1.93% 4.09% 4.32% 17.87% 11.00% 2.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.64 65.70 35.43 67.55 101.52 80.84 95.08 2.70%
EPS 26.72 2.69 5.28 11.12 43.31 22.30 5.22 31.24%
DPS 3.00 2.00 1.48 1.00 5.00 5.00 4.16 -5.29%
NAPS 1.63 1.393 1.2897 2.5727 2.4238 2.028 1.9412 -2.86%
Adjusted Per Share Value based on latest NOSH - 305,743
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.25 18.99 10.24 6.98 6.14 4.88 5.50 34.24%
EPS 7.72 0.78 1.53 1.15 2.62 1.35 0.30 71.73%
DPS 0.87 0.58 0.43 0.10 0.30 0.30 0.24 23.91%
NAPS 0.4708 0.4027 0.3728 0.2658 0.1465 0.1225 0.1123 26.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.38 1.07 1.07 2.95 2.54 2.54 1.99 -
P/RPS 2.13 1.63 3.02 4.37 2.50 3.14 2.09 0.31%
P/EPS 8.91 39.71 20.27 26.52 5.86 11.39 38.12 -21.49%
EY 11.23 2.52 4.93 3.77 17.05 8.78 2.62 27.42%
DY 1.26 1.87 1.38 0.34 1.97 1.97 2.09 -8.08%
P/NAPS 1.46 0.77 0.83 1.15 1.05 1.25 1.03 5.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.16 1.07 1.14 2.71 2.47 2.66 3.92 -
P/RPS 1.04 1.63 3.22 4.01 2.43 3.29 4.12 -20.48%
P/EPS 4.34 39.71 21.60 24.36 5.70 11.93 75.10 -37.79%
EY 23.03 2.52 4.63 4.10 17.53 8.38 1.33 60.77%
DY 2.59 1.87 1.29 0.37 2.02 1.88 1.06 16.03%
P/NAPS 0.71 0.77 0.88 1.05 1.02 1.31 2.02 -15.97%

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