[EKOVEST] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 12.58%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,209,889 1,400,220 1,189,263 1,138,723 954,339 562,013 303,056 25.92%
PBT -635 222,714 142,184 224,635 284,927 40,293 13,146 -
Tax -45,356 -92,117 -53,100 -95,912 -56,706 -15,682 3,411 -
NP -45,991 130,597 89,084 128,723 228,221 24,611 16,557 -
-
NP to SH -26,873 145,049 107,596 124,307 228,382 23,052 45,146 -
-
Tax Rate - 41.36% 37.35% 42.70% 19.90% 38.92% -25.95% -
Total Cost 1,255,880 1,269,623 1,100,179 1,010,000 726,118 537,402 286,499 27.90%
-
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 14.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 13,274 26,548 21,392 42,784 25,663 17,126 12,628 0.83%
Div Payout % 0.00% 18.30% 19.88% 34.42% 11.24% 74.30% 27.97% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 14.64%
NOSH 2,695,828 2,654,828 2,139,237 2,139,202 854,833 855,448 855,448 21.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.80% 9.33% 7.49% 11.30% 23.91% 4.38% 5.46% -
ROE -1.07% 5.69% 5.13% 6.18% 16.39% 1.93% 4.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 44.88 52.74 55.59 53.23 111.64 65.70 35.43 4.01%
EPS -1.00 5.46 5.03 5.81 26.72 2.69 5.28 -
DPS 0.50 1.00 1.00 2.00 3.00 2.00 1.48 -16.53%
NAPS 0.93 0.96 0.98 0.94 1.63 1.393 1.2897 -5.29%
Adjusted Per Share Value based on latest NOSH - 2,139,202
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 40.88 47.32 40.19 38.48 32.25 18.99 10.24 25.92%
EPS -0.91 4.90 3.64 4.20 7.72 0.78 1.53 -
DPS 0.45 0.90 0.72 1.45 0.87 0.58 0.43 0.75%
NAPS 0.8472 0.8612 0.7084 0.6795 0.4708 0.4027 0.3728 14.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.52 0.785 0.445 0.925 2.38 1.07 1.07 -
P/RPS 1.16 1.49 0.80 1.74 2.13 1.63 3.02 -14.72%
P/EPS -52.17 14.37 8.85 15.92 8.91 39.71 20.27 -
EY -1.92 6.96 11.30 6.28 11.23 2.52 4.93 -
DY 0.96 1.27 2.25 2.16 1.26 1.87 1.38 -5.86%
P/NAPS 0.56 0.82 0.45 0.98 1.46 0.77 0.83 -6.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 -
Price 0.475 0.70 0.545 1.01 1.16 1.07 1.14 -
P/RPS 1.06 1.33 0.98 1.90 1.04 1.63 3.22 -16.89%
P/EPS -47.65 12.81 10.84 17.38 4.34 39.71 21.60 -
EY -2.10 7.81 9.23 5.75 23.03 2.52 4.63 -
DY 1.05 1.43 1.83 1.98 2.59 1.87 1.29 -3.36%
P/NAPS 0.51 0.73 0.56 1.07 0.71 0.77 0.88 -8.68%

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