[EKOVEST] QoQ Annualized Quarter 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- 41.24%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 635,490 536,712 438,015 425,334 387,494 355,564 229,126 97.03%
PBT 30,528 20,580 31,766 18,998 13,474 8,852 7,726 149.31%
Tax -11,452 -8,084 -11,760 -4,990 -3,608 -2,604 5,474 -
NP 19,076 12,496 20,006 14,008 9,866 6,248 13,200 27.73%
-
NP to SH 18,372 11,992 18,512 13,124 9,292 5,772 47,111 -46.53%
-
Tax Rate 37.51% 39.28% 37.02% 26.27% 26.78% 29.42% -70.85% -
Total Cost 616,414 524,216 418,009 411,326 377,628 349,316 215,926 100.85%
-
Net Worth 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 29.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 17,122 - - - 12,628 -
Div Payout % - - 92.49% - - - 26.80% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 29.17%
NOSH 855,448 855,448 856,105 855,448 855,448 855,448 855,448 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.00% 2.33% 4.57% 3.29% 2.55% 1.76% 5.76% -
ROE 1.54% 1.01% 1.56% 1.20% 0.84% 0.52% 5.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 74.29 62.74 51.16 49.72 45.30 41.56 36.29 61.01%
EPS 2.14 1.40 2.16 1.53 1.08 0.68 7.23 -55.48%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.393 1.3858 1.382 1.2757 1.2897 1.2859 1.2842 5.55%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.43 18.10 14.77 14.34 13.07 11.99 7.73 96.97%
EPS 0.62 0.40 0.62 0.44 0.31 0.19 1.59 -46.53%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.43 -
NAPS 0.4018 0.3998 0.399 0.368 0.372 0.371 0.2734 29.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 0.915 1.02 1.08 1.07 1.25 1.13 -
P/RPS 1.44 1.46 1.99 2.17 2.36 3.01 3.11 -40.06%
P/EPS 49.82 65.27 47.17 70.40 98.51 185.26 15.14 120.75%
EY 2.01 1.53 2.12 1.42 1.02 0.54 6.60 -54.63%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.77 -
P/NAPS 0.77 0.66 0.74 0.85 0.83 0.97 0.88 -8.49%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 -
Price 1.07 0.94 0.915 1.06 1.14 1.11 1.26 -
P/RPS 1.44 1.50 1.79 2.13 2.52 2.67 3.47 -44.27%
P/EPS 49.82 67.05 42.32 69.09 104.95 164.51 16.89 105.27%
EY 2.01 1.49 2.36 1.45 0.95 0.61 5.92 -51.23%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.59 -
P/NAPS 0.77 0.68 0.66 0.83 0.88 0.86 0.98 -14.81%

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