EKOVEST BHD

KLSE (MYR): EKOVEST (8877)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.36

Today's Change

+0.005 (1.41%)

Day's Change

0.35 - 0.36

Trading Volume

5,679,900

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,081,756 1,144,350 1,145,809 1,117,470 808,599 1,353,395 1,268,281 1,335,178 1,051,713 1,088,709 793,582 438,015 11.26%
PBT -65,728 -89,832 -50,392 -9,509 -40,313 124,743 91,013 226,266 152,925 204,342 190,951 31,766 -
Tax -23,996 -53,448 -67,814 -99,553 -82,933 -105,298 -62,751 -95,822 -49,338 -91,101 -35,345 -11,760 21.46%
NP -89,724 -143,280 -118,206 -109,062 -123,246 19,445 28,262 130,444 103,587 113,241 155,606 20,006 -
-
NP to SH -99,432 -150,894 -122,953 -110,853 -124,979 43,395 46,969 140,475 114,652 110,602 155,412 18,512 -
-
Tax Rate - - - - - 84.41% 68.95% 42.35% 32.26% 44.58% 18.51% 37.02% -
Total Cost 1,171,480 1,287,630 1,264,015 1,226,532 931,845 1,333,950 1,240,019 1,204,734 948,126 975,468 637,976 418,009 13.07%
-
Net Worth 2,278,650 2,278,650 2,283,366 2,318,412 2,399,286 2,523,769 2,468,990 2,442,441 1,989,458 1,925,282 530,377 1,183,138 7.57%
Dividend
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 13,274 26,548 21,392 42,784 25,663 17,122 -
Div Payout % - - - - - - 28.26% 18.90% 18.66% 38.68% 16.51% 92.49% -
Equity
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,278,650 2,278,650 2,283,366 2,318,412 2,399,286 2,523,769 2,468,990 2,442,441 1,989,458 1,925,282 530,377 1,183,138 7.57%
NOSH 2,959,285 2,959,285 2,965,410 2,695,828 2,695,828 2,695,828 2,654,828 2,591,447 2,139,202 2,139,202 855,448 856,105 14.78%
Ratio Analysis
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -8.29% -12.52% -10.32% -9.76% -15.24% 1.44% 2.23% 9.77% 9.85% 10.40% 19.61% 4.57% -
ROE -4.36% -6.62% -5.38% -4.78% -5.21% 1.72% 1.90% 5.75% 5.76% 5.74% 29.30% 1.56% -
Per Share
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.55 38.67 38.64 41.45 29.99 50.39 47.77 50.29 49.16 50.89 92.77 51.16 -3.06%
EPS -3.36 -5.10 -4.15 -4.11 -4.64 1.62 1.77 5.29 5.36 5.17 7.27 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 1.00 1.00 2.00 3.00 2.00 -
NAPS 0.77 0.77 0.77 0.86 0.89 0.9397 0.93 0.92 0.93 0.90 0.62 1.382 -6.28%
Adjusted Per Share Value based on latest NOSH - 2,959,285
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.55 38.67 38.72 37.76 27.32 45.73 42.86 45.12 35.54 36.79 26.82 14.80 11.26%
EPS -3.36 -5.10 -4.15 -3.75 -4.22 1.47 1.59 4.75 3.87 3.74 5.25 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 0.90 0.72 1.45 0.87 0.58 -
NAPS 0.77 0.77 0.7716 0.7834 0.8108 0.8528 0.8343 0.8253 0.6723 0.6506 0.1792 0.3998 7.57%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/24 30/09/24 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.365 0.365 0.44 0.36 0.395 0.41 0.51 0.85 0.66 1.20 1.50 1.02 -
P/RPS 1.00 0.94 1.14 0.87 1.32 0.81 1.07 1.69 1.34 2.36 1.62 1.99 -5.99%
P/EPS -10.86 -7.16 -10.61 -8.75 -8.52 25.37 28.83 16.06 12.31 23.21 8.26 47.17 -
EY -9.21 -13.97 -9.42 -11.42 -11.74 3.94 3.47 6.23 8.12 4.31 12.11 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 1.18 1.52 1.67 2.00 1.96 -
P/NAPS 0.47 0.47 0.57 0.42 0.44 0.44 0.55 0.92 0.71 1.33 2.42 0.74 -2.85%
Price Multiplier on Announcement Date
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/11/24 27/11/24 30/08/24 29/08/23 30/08/22 21/09/21 27/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.36 0.36 0.36 0.50 0.385 0.385 0.505 0.83 0.695 1.15 1.72 0.915 -
P/RPS 0.98 0.93 0.93 1.21 1.28 0.76 1.06 1.65 1.41 2.26 1.85 1.79 -7.01%
P/EPS -10.71 -7.06 -8.68 -12.16 -8.30 23.83 28.54 15.69 12.97 22.24 9.47 42.32 -
EY -9.33 -14.16 -11.52 -8.22 -12.04 4.20 3.50 6.38 7.71 4.50 10.56 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 1.20 1.44 1.74 1.74 2.19 -
P/NAPS 0.47 0.47 0.47 0.58 0.43 0.41 0.54 0.90 0.75 1.28 2.77 0.66 -3.69%

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
34 people like this. Showing 50 of 75,755 comments

fl888

Qtr Sept should be good as last QtrJune did not incorporates a sales contract which will be reflected in this Qtr Sept to be announced within Nov….

2 weeks ago

soon9913

how can be good due to heavy interest expenses unless from gain on disposal of lands lo.

2 weeks ago

tikcus

Christmas coming soon, we will see Mr Lim laughing Hoo Hoo Hoo...

2 weeks ago

EVO118

Santa is not BALD.

2 weeks ago

EVO118

Just can't seem to shake off the 0.365. Keeps coming back to this level.

2 weeks ago

fl888

If Ekovest a Company with strong link to the King and Johor cannot perform, the whole KLSE can be considered as nonperforming and sidelined by foreigners for quite some times unless PMX can do something..

1 week ago

Johnchew123

2 more week will know it direction , net profit will trade month Dec 40 sen - 50 sen ,first criteria need stay above 40 sen and tahan at least 3 day ,no drop below 40 sen , only can see 50 sen else follow this public invest analysis 43 sen all is bullshits , and also follow this situpid guy theyoungman buy on deep wasting time ,this situpid average down buy 53 sen , 50 sen , 48 sen , 45 sen ,since Feb 2024 ,stuck 10 month, situpid punya org
Trade smart way , no need wasting time ,
The best choice to go in is break out n stay above 40 sen at least 3 day

1 week ago

EVO118

Useless crap. Will never get there, not as strong a link to the King. V Tan's link is alot stronger & is also a partner in other link counters.

1 week ago

fl888

Looks like Botak has run out of ideas for Ekovest….

1 week ago

SLLEE5732

Engine warming up.......

1 week ago

sailang_now

Afternoon guys!...tut tut

1 week ago

theyoungman

Slowly but surely. Be patient.

1 week ago

EVO118

One month later and you are all still waiting for the engine to warm up. It has gone worst, give up. IT'S COOKED.

1 week ago

Nickhew

so quiet here, lolx

6 days ago

ExecutionTrade

No rush. Wait for the QR to come out first

6 days ago

Lewis Lee

yes ! wait for the QR with big loss and limit down and sinking further down with this fart king pirate ships !! Hahaha

6 days ago

RamsyNa

q1 results will have surprises. Good or bad, you sendiri bet 😆

6 days ago

soon9913

price will be back to 0.33 soon lo.

6 days ago

Nickhew

Below 0.3 soon, I queue GTD 0.3 already, please throw

6 days ago

IdleMoney66

Liquidity is adequate based on the company’s cash balance (RM73.8 million as at end-December 2023) and expected cash flow from operations (CFO) generation of around RM355 million in calendar year 2024. MARC Ratings believes Kesturi has sufficient liquidity to cover the sukuk’s upcoming profit payment of RM88.7 million and principal repayment of RM160.0 million on December 2, 2024. The rating agency views that the concessionaire also has reasonable financial flexibility; the long concession life provides a 26-year tail after sukuk maturity (excluding the option to extend by another 10 years), which could facilitate refinancing, if required.

6 days ago

IdleMoney66

Ekovest need to service the sukuk payment amount of 250mil.

Do you guys think will it be default? haha. my opinion is yes

6 days ago

Johnchew123

https://www.enanyang.my/%E8%B4%A2%E7%BB%8F%E6%96%B0%E9%97%BB/%E6%9F%94%E6%96%B0%E7%BB%8F%E6%B5%8E%E7%89%B9%E5%8C%BA%E5%90%AF%E5%8A%A8%E5%9C%A8%E5%8D%B3-%E6%96%B0%E5%8A%A0%E5%9D%A1%E9%A9%AC%E9%93%B6%E8%A1%8C%E8%B4%B7%E6%AC%BE%E7%9C%8B%E6%B6%A820

Let see what market react after JS-SEZ officially sign on 9 Dec 2024 , goreng up or diam diam

QR net loss = will trade 33 sen to 40 sen until JS-SEZ sign
QR net profit = will trade 40 sen to 50 sen for month DEC
If market response good JS-SEZ , will trade 50 sen above

5 days ago

laulau

Good analysis! While we wait for more news from LHK? Let's make some pocket money at CTOS? Next show coming soon!

5 days ago

EVO118

Don't think Ekovest is going to be even a small player in this JS-SEZ.

5 days ago

Nickhew

don't put much hope on coming qr, definitely will boom, do you think gross profit able to cover such huge finance cost around 110m?

5 days ago

Chellons

Man so sad wey this counter

5 days ago

UncleFollower

Actually this one is very low historically...if you had the vision to chase Gamuda up, I think there's no harm rotating some profits into this one, lock it up and go for christmas holiday hehe

5 days ago

theyoungman

UncleFollower knows it.

4 days ago

laulau

Morning Friends & Gentlemen!
Why Run? When you can Fly?

In Summary:

IWCity is only a Paragraph 8.03A affected listed issuer. The property developer stressed that it is not a Practice Note 17 (PN17) company.

Paragraph 8.03A refers to a listed corporation whose assets on a consolidated basis consist of 70% or more of Cash or Short-term Investments, or a combination of both.

Ekovest as a White Knight for IWCity, will benefit from the proposed merger, to access to IWCity's 70% or more cash or short-term investments & 1000 acres landbank in Johor to benefit from JSEZ Theme Play once JSEZ Agreement signed on 9/12?

2 days ago

turbochart

After 8.03A, next is PN17

2 days ago

Lewis Lee

this is a hopeless conmen's counter !! 😫

2 days ago

theyoungman

Accumulate on dip.

2 days ago

SLLEE5732

Lau Lau
How much ( TP) you expect from ekovest?

2 days ago

Noni

Tan Sri says 4bil, we go in

1 day ago

laulau

Nta 0.77
Highest 0.62
Median 0.47?
SLLEE5732

Lau Lau
How much ( TP) you expect from ekovest?

1 day ago

laulau

After moving sideways for so long as most of the washing already done? With only medium to long term players left, only way is up?

1 day ago

UncleFollower

No TP because the situation is so fluid - it all depends on LKH's next move

1 day ago

theyoungman

Yes. Agreed. Be patience.

1 day ago

SLLEE5732

Lau Lau

Thanks

22 hours ago

laulau

Morning Friends & Gentlement!

You are right! Ekovest at 35.5 sens is currently trading at a discount of 56% from its NTA of 0.77. With such a great margin of safety, It only needs a spark from LKH to start a Rally? LKH Macais already ran out of ideas to depress the price, hence the sideway movements. Accumulate on any dips as December is a good month for Window Dressing by Operator & Funds Managers!
https://www.nst.com.my/business/corporate/2024/11/1140213/reviving-hsr-can-strengthen-malaysias-role-southeast-asia-says%C2%A0

12 hours ago

Johnchew123

Ikan bilis , wanna earn fast money . Go iWCITY , ascending triangle form , bullish trend ,this push up will be quickly once big volume step in .

11 hours ago

laulau

Another good Buy!
Today is last chance to Buy CTOS cheap at 1.29/1.30 from Maybank IB as their CW with Exercise Price 1.55 expires at 5pm today! It's a Win-Win for all as next CW only expires on 24 Jan. 2025! First TP range 1.31 ~1.36, next TP range 1.41~1.46 :)

Key Dates To Remember!
#Maybank CW with Excercise Price RM1.55 expires on 27/11
#KWAP has to pay 13% pension adjustment of 13~15% to Government Retirees on 1/12
#Dividend 0.84 sens per share Ex-date 19/12
#Window Dressing by Institutional Funds & IBs in December

9 hours ago

turbochart

Run!!

7 hours ago

Nickhew

qr boom again lolz

4 hours ago

IdleMoney66

Wow...Ekovest has become more efficient. First time they announced their QR 2 days before of month end....haha. So ready to goreng on Thursday and Friday?

1 hour ago

Johnchew123

https://www.enanyang.my/%E8%B4%A2%E7%BB%8F%E6%96%B0%E9%97%BB/%E5%88%A9%E6%81%AF%E5%BC%80%E9%94%80%E5%A4%A7%E5%A2%9E-%E6%80%A1%E5%85%8B%E4%BC%9F%E5%A3%AB%E8%BD%AC%E4%BA%8F2486%E4%B8%87

Financial cost 1.1 bil , fuxx off

55 minutes ago

UncleFollower

@Johnchew million not bil lol

50 minutes ago

UncleFollower

Results actually look ok. I think the toll collections beat expectations. Finance interest cost drag have to be settled by selling toll asap. SPE is doing well. Sell Duke 1 & 2 wil turn this whole thing around. Even we know u think LKH doesnt know. We shall see what comes next

48 minutes ago

Noni

Who is going to be the "white knight" to buy up the highways?
EPF and KWAP or government agencies bailout again?
Using public funds to rescue LKH hahahahah

42 minutes ago

curiousq

Sep24 Sep23
Results from operating activities 92,932 78,415
Interest income 3,457 1,918
Interest expense (112,715) (59,125)
Share of result of associate (106) 1,800

Loss before tax (16,432) 23,008

39 minutes ago

Post a Comment