[EKOVEST] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 3.75%
YoY- 62.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,067,485 1,061,328 621,524 364,877 244,069 152,890 170,906 35.68%
PBT 202,307 289,646 49,317 19,938 33,241 69,842 72,645 18.60%
Tax -69,300 -61,635 -18,687 1,090 -11,738 -4,951 -17,525 25.73%
NP 133,007 228,011 30,630 21,028 21,503 64,891 55,120 15.80%
-
NP to SH 131,852 228,359 28,936 46,839 28,874 64,992 55,120 15.63%
-
Tax Rate 34.25% 21.28% 37.89% -5.47% 35.31% 7.09% 24.12% -
Total Cost 934,478 833,317 590,894 343,849 222,566 87,999 115,786 41.60%
-
Net Worth 1,989,458 1,925,282 855,448 1,091,294 786,461 437,089 376,976 31.93%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 42,784 25,663 17,126 12,628 3,054 8,941 8,940 29.79%
Div Payout % 32.45% 11.24% 59.19% 26.96% 10.58% 13.76% 16.22% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,989,458 1,925,282 855,448 1,091,294 786,461 437,089 376,976 31.93%
NOSH 2,139,202 2,139,202 855,448 855,448 305,517 178,819 178,780 51.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.46% 21.48% 4.93% 5.76% 8.81% 42.44% 32.25% -
ROE 6.63% 11.86% 3.38% 4.29% 3.67% 14.87% 14.62% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.90 49.61 72.65 42.65 79.89 85.50 95.60 -10.26%
EPS 6.16 10.67 3.38 5.48 9.45 36.34 30.83 -23.53%
DPS 2.00 1.20 2.00 1.48 1.00 5.00 5.00 -14.15%
NAPS 0.93 0.90 1.00 1.2757 2.5742 2.4443 2.1086 -12.74%
Adjusted Per Share Value based on latest NOSH - 855,448
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.07 35.86 21.00 12.33 8.25 5.17 5.78 35.66%
EPS 4.46 7.72 0.98 1.58 0.98 2.20 1.86 15.68%
DPS 1.45 0.87 0.58 0.43 0.10 0.30 0.30 30.01%
NAPS 0.6723 0.6506 0.2891 0.3688 0.2658 0.1477 0.1274 31.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.955 1.43 1.07 1.08 2.57 2.67 2.60 -
P/RPS 1.91 2.88 1.47 2.53 3.22 3.12 2.72 -5.71%
P/EPS 15.49 13.40 31.63 19.72 27.19 7.35 8.43 10.66%
EY 6.45 7.47 3.16 5.07 3.68 13.61 11.86 -9.64%
DY 2.09 0.84 1.87 1.37 0.39 1.87 1.92 1.42%
P/NAPS 1.03 1.59 1.07 0.85 1.00 1.09 1.23 -2.91%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 05/06/18 30/05/17 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.62 1.23 1.56 1.06 2.83 2.96 2.49 -
P/RPS 1.24 2.48 2.15 2.49 3.54 3.46 2.60 -11.60%
P/EPS 10.06 11.52 46.12 19.36 29.94 8.14 8.08 3.71%
EY 9.94 8.68 2.17 5.17 3.34 12.28 12.38 -3.59%
DY 3.23 0.98 1.28 1.39 0.35 1.69 2.01 8.22%
P/NAPS 0.67 1.37 1.56 0.83 1.10 1.21 1.18 -8.99%

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