[EKOVEST] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 14.88%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,189,263 1,138,723 954,339 562,013 303,056 206,527 181,585 36.76%
PBT 142,184 224,635 284,927 40,293 13,146 40,555 90,590 7.79%
Tax -53,100 -95,912 -56,706 -15,682 3,411 -11,618 -13,121 26.22%
NP 89,084 128,723 228,221 24,611 16,557 28,937 77,469 2.35%
-
NP to SH 107,596 124,307 228,382 23,052 45,146 34,007 77,469 5.62%
-
Tax Rate 37.35% 42.70% 19.90% 38.92% -25.95% 28.65% 14.48% -
Total Cost 1,100,179 1,010,000 726,118 537,402 286,499 177,590 104,116 48.10%
-
Net Worth 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 30.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 21,392 42,784 25,663 17,126 12,628 3,054 8,941 15.64%
Div Payout % 19.88% 34.42% 11.24% 74.30% 27.97% 8.98% 11.54% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 30.02%
NOSH 2,139,237 2,139,202 854,833 855,448 855,448 305,743 178,872 51.19%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.49% 11.30% 23.91% 4.38% 5.46% 14.01% 42.66% -
ROE 5.13% 6.18% 16.39% 1.93% 4.09% 4.32% 17.87% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.59 53.23 111.64 65.70 35.43 67.55 101.52 -9.54%
EPS 5.03 5.81 26.72 2.69 5.28 11.12 43.31 -30.13%
DPS 1.00 2.00 3.00 2.00 1.48 1.00 5.00 -23.51%
NAPS 0.98 0.94 1.63 1.393 1.2897 2.5727 2.4238 -14.00%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.10 38.40 32.18 18.95 10.22 6.96 6.12 36.77%
EPS 3.63 4.19 7.70 0.78 1.52 1.15 2.61 5.64%
DPS 0.72 1.44 0.87 0.58 0.43 0.10 0.30 15.70%
NAPS 0.707 0.6781 0.4699 0.4018 0.372 0.2653 0.1462 30.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.445 0.925 2.38 1.07 1.07 2.95 2.54 -
P/RPS 0.80 1.74 2.13 1.63 3.02 4.37 2.50 -17.28%
P/EPS 8.85 15.92 8.91 39.71 20.27 26.52 5.86 7.10%
EY 11.30 6.28 11.23 2.52 4.93 3.77 17.05 -6.62%
DY 2.25 2.16 1.26 1.87 1.38 0.34 1.97 2.23%
P/NAPS 0.45 0.98 1.46 0.77 0.83 1.15 1.05 -13.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 -
Price 0.545 1.01 1.16 1.07 1.14 2.71 2.47 -
P/RPS 0.98 1.90 1.04 1.63 3.22 4.01 2.43 -14.03%
P/EPS 10.84 17.38 4.34 39.71 21.60 24.36 5.70 11.30%
EY 9.23 5.75 23.03 2.52 4.63 4.10 17.53 -10.13%
DY 1.83 1.98 2.59 1.87 1.29 0.37 2.02 -1.63%
P/NAPS 0.56 1.07 0.71 0.77 0.88 1.05 1.02 -9.50%

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