[EKOVEST] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 120.63%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 478,502 203,546 793,582 502,510 317,745 134,178 438,015 6.04%
PBT 109,629 54,181 190,951 31,800 15,264 5,145 31,766 127.51%
Tax -28,504 -14,087 -35,345 -10,670 -5,726 -2,021 -11,760 79.95%
NP 81,125 40,094 155,606 21,130 9,538 3,124 20,006 153.21%
-
NP to SH 81,128 40,096 155,412 20,267 9,186 2,998 18,512 166.60%
-
Tax Rate 26.00% 26.00% 18.51% 33.55% 37.51% 39.28% 37.02% -
Total Cost 397,377 163,452 637,976 481,380 308,207 131,054 418,009 -3.30%
-
Net Worth 1,394,922 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 11.54%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 25,663 - - - 17,122 -
Div Payout % - - 16.51% - - - 92.49% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,394,922 1,360,162 530,377 1,185,650 1,191,639 1,185,479 1,183,138 11.54%
NOSH 855,780 855,448 855,448 855,448 855,448 855,448 856,105 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.95% 19.70% 19.61% 4.20% 3.00% 2.33% 4.57% -
ROE 5.82% 2.95% 29.30% 1.71% 0.77% 0.25% 1.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 55.91 23.79 92.77 58.74 37.14 15.69 51.16 6.06%
EPS 9.48 4.69 7.27 2.37 1.07 0.35 2.16 166.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.63 1.59 0.62 1.386 1.393 1.3858 1.382 11.57%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.14 6.86 26.76 16.95 10.72 4.52 14.77 6.06%
EPS 2.74 1.35 5.24 0.68 0.31 0.10 0.62 168.09%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.58 -
NAPS 0.4704 0.4587 0.1789 0.3998 0.4018 0.3998 0.399 11.54%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.38 1.91 1.50 1.07 1.07 0.915 1.02 -
P/RPS 4.26 8.03 1.62 1.82 2.88 5.83 1.99 65.71%
P/EPS 25.11 40.75 8.26 45.16 99.64 261.09 47.17 -34.19%
EY 3.98 2.45 12.11 2.21 1.00 0.38 2.12 51.89%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.96 -
P/NAPS 1.46 1.20 2.42 0.77 0.77 0.66 0.74 56.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 -
Price 1.16 2.32 1.72 1.56 1.07 0.94 0.915 -
P/RPS 2.07 9.75 1.85 2.66 2.88 5.99 1.79 10.12%
P/EPS 12.24 49.50 9.47 65.85 99.64 268.22 42.32 -56.10%
EY 8.17 2.02 10.56 1.52 1.00 0.37 2.36 127.98%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.19 -
P/NAPS 0.71 1.46 2.77 1.13 0.77 0.68 0.66 4.96%

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