[EKOVEST] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -9.3%
YoY- 34.81%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,010,168 1,096,507 1,209,889 1,400,220 1,189,263 1,138,723 954,339 0.95%
PBT -34,292 119,040 -635 222,714 142,184 224,635 284,927 -
Tax -74,289 -103,687 -45,356 -92,117 -53,100 -95,912 -56,706 4.60%
NP -108,581 15,353 -45,991 130,597 89,084 128,723 228,221 -
-
NP to SH -131,362 31,676 -26,873 145,049 107,596 124,307 228,382 -
-
Tax Rate - 87.10% - 41.36% 37.35% 42.70% 19.90% -
Total Cost 1,118,749 1,081,154 1,255,880 1,269,623 1,100,179 1,010,000 726,118 7.46%
-
Net Worth 2,399,286 2,534,078 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 9.47%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 13,274 26,548 21,392 42,784 25,663 -
Div Payout % - - 0.00% 18.30% 19.88% 34.42% 11.24% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,399,286 2,534,078 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 9.47%
NOSH 2,695,828 2,695,828 2,695,828 2,654,828 2,139,237 2,139,202 854,833 21.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -10.75% 1.40% -3.80% 9.33% 7.49% 11.30% 23.91% -
ROE -5.48% 1.25% -1.07% 5.69% 5.13% 6.18% 16.39% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 37.47 40.67 44.88 52.74 55.59 53.23 111.64 -16.62%
EPS -4.87 1.18 -1.00 5.46 5.03 5.81 26.72 -
DPS 0.00 0.00 0.50 1.00 1.00 2.00 3.00 -
NAPS 0.89 0.94 0.93 0.96 0.98 0.94 1.63 -9.58%
Adjusted Per Share Value based on latest NOSH - 2,654,828
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.14 37.05 40.88 47.32 40.19 38.48 32.25 0.95%
EPS -4.44 1.07 -0.91 4.90 3.64 4.20 7.72 -
DPS 0.00 0.00 0.45 0.90 0.72 1.45 0.87 -
NAPS 0.8108 0.8563 0.8472 0.8612 0.7084 0.6795 0.4708 9.47%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.34 0.415 0.52 0.785 0.445 0.925 2.38 -
P/RPS 0.91 1.02 1.16 1.49 0.80 1.74 2.13 -13.20%
P/EPS -6.98 35.32 -52.17 14.37 8.85 15.92 8.91 -
EY -14.33 2.83 -1.92 6.96 11.30 6.28 11.23 -
DY 0.00 0.00 0.96 1.27 2.25 2.16 1.26 -
P/NAPS 0.38 0.44 0.56 0.82 0.45 0.98 1.46 -20.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 25/02/21 25/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.395 0.42 0.475 0.70 0.545 1.01 1.16 -
P/RPS 1.05 1.03 1.06 1.33 0.98 1.90 1.04 0.15%
P/EPS -8.11 35.74 -47.65 12.81 10.84 17.38 4.34 -
EY -12.34 2.80 -2.10 7.81 9.23 5.75 23.03 -
DY 0.00 0.00 1.05 1.43 1.83 1.98 2.59 -
P/NAPS 0.44 0.45 0.51 0.73 0.56 1.07 0.71 -7.66%

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