[EKOVEST] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.11%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 621,524 364,877 244,069 152,890 170,906 141,811 241,111 17.07%
PBT 49,317 19,938 33,241 69,842 72,645 17,904 19,918 16.29%
Tax -18,687 1,090 -11,738 -4,951 -17,525 -9,210 -9,273 12.37%
NP 30,630 21,028 21,503 64,891 55,120 8,694 10,645 19.24%
-
NP to SH 28,936 46,839 28,874 64,992 55,120 9,880 10,657 18.09%
-
Tax Rate 37.89% -5.47% 35.31% 7.09% 24.12% 51.44% 46.56% -
Total Cost 590,894 343,849 222,566 87,999 115,786 133,117 230,466 16.97%
-
Net Worth 855,448 1,091,294 786,461 437,089 376,976 346,242 310,419 18.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,126 12,628 3,054 8,941 8,940 7,122 7,116 15.74%
Div Payout % 59.19% 26.96% 10.58% 13.76% 16.22% 72.09% 66.78% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 855,448 1,091,294 786,461 437,089 376,976 346,242 310,419 18.38%
NOSH 855,448 855,448 305,517 178,819 178,780 178,807 141,705 34.90%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.93% 5.76% 8.81% 42.44% 32.25% 6.13% 4.41% -
ROE 3.38% 4.29% 3.67% 14.87% 14.62% 2.85% 3.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.65 42.65 79.89 85.50 95.60 79.31 170.15 -13.21%
EPS 3.38 5.48 9.45 36.34 30.83 5.53 7.52 -12.46%
DPS 2.00 1.48 1.00 5.00 5.00 3.98 5.00 -14.15%
NAPS 1.00 1.2757 2.5742 2.4443 2.1086 1.9364 2.1906 -12.24%
Adjusted Per Share Value based on latest NOSH - 178,819
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.00 12.33 8.25 5.17 5.78 4.79 8.15 17.07%
EPS 0.98 1.58 0.98 2.20 1.86 0.33 0.36 18.14%
DPS 0.58 0.43 0.10 0.30 0.30 0.24 0.24 15.82%
NAPS 0.2891 0.3688 0.2658 0.1477 0.1274 0.117 0.1049 18.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 1.08 2.57 2.67 2.60 3.80 1.43 -
P/RPS 1.47 2.53 3.22 3.12 2.72 4.79 0.84 9.76%
P/EPS 31.63 19.72 27.19 7.35 8.43 68.77 19.01 8.84%
EY 3.16 5.07 3.68 13.61 11.86 1.45 5.26 -8.13%
DY 1.87 1.37 0.39 1.87 1.92 1.05 3.50 -9.91%
P/NAPS 1.07 0.85 1.00 1.09 1.23 1.96 0.65 8.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 26/05/11 31/05/10 -
Price 1.56 1.06 2.83 2.96 2.49 2.77 1.40 -
P/RPS 2.15 2.49 3.54 3.46 2.60 3.49 0.82 17.41%
P/EPS 46.12 19.36 29.94 8.14 8.08 50.13 18.62 16.30%
EY 2.17 5.17 3.34 12.28 12.38 1.99 5.37 -14.00%
DY 1.28 1.39 0.35 1.69 2.01 1.44 3.57 -15.70%
P/NAPS 1.56 0.83 1.10 1.21 1.18 1.43 0.64 15.99%

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