[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 41.05%
YoY- -60.71%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 670,013 635,490 536,712 438,015 425,334 387,494 355,564 52.50%
PBT 42,400 30,528 20,580 31,766 18,998 13,474 8,852 183.88%
Tax -14,226 -11,452 -8,084 -11,760 -4,990 -3,608 -2,604 209.86%
NP 28,173 19,076 12,496 20,006 14,008 9,866 6,248 172.68%
-
NP to SH 27,022 18,372 11,992 18,512 13,124 9,292 5,772 179.58%
-
Tax Rate 33.55% 37.51% 39.28% 37.02% 26.27% 26.78% 29.42% -
Total Cost 641,840 616,414 524,216 418,009 411,326 377,628 349,316 49.96%
-
Net Worth 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 5.11%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 17,122 - - - -
Div Payout % - - - 92.49% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 5.11%
NOSH 855,448 855,448 855,448 856,105 855,448 855,448 855,448 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.20% 3.00% 2.33% 4.57% 3.29% 2.55% 1.76% -
ROE 2.28% 1.54% 1.01% 1.56% 1.20% 0.84% 0.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.32 74.29 62.74 51.16 49.72 45.30 41.56 52.50%
EPS 3.16 2.14 1.40 2.16 1.53 1.08 0.68 178.21%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.386 1.393 1.3858 1.382 1.2757 1.2897 1.2859 5.11%
Adjusted Per Share Value based on latest NOSH - 856,344
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.59 21.43 18.10 14.77 14.34 13.07 11.99 52.48%
EPS 0.91 0.62 0.40 0.62 0.44 0.31 0.19 183.86%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.3998 0.4018 0.3998 0.399 0.368 0.372 0.371 5.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.07 1.07 0.915 1.02 1.08 1.07 1.25 -
P/RPS 1.37 1.44 1.46 1.99 2.17 2.36 3.01 -40.80%
P/EPS 33.87 49.82 65.27 47.17 70.40 98.51 185.26 -67.75%
EY 2.95 2.01 1.53 2.12 1.42 1.02 0.54 209.86%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.66 0.74 0.85 0.83 0.97 -14.25%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 -
Price 1.56 1.07 0.94 0.915 1.06 1.14 1.11 -
P/RPS 1.99 1.44 1.50 1.79 2.13 2.52 2.67 -17.78%
P/EPS 49.38 49.82 67.05 42.32 69.09 104.95 164.51 -55.13%
EY 2.02 2.01 1.49 2.36 1.45 0.95 0.61 122.00%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 1.13 0.77 0.68 0.66 0.83 0.88 0.86 19.94%

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