[EKOVEST] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -0.17%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,051,713 1,067,485 1,138,723 1,115,803 1,088,709 1,061,328 954,339 6.71%
PBT 152,925 202,307 224,635 206,044 204,341 289,646 284,927 -34.03%
Tax -49,338 -69,300 -95,912 -91,750 -91,101 -61,635 -56,706 -8.88%
NP 103,587 133,007 128,723 114,294 113,240 228,011 228,221 -41.02%
-
NP to SH 114,652 131,852 124,307 110,414 110,603 228,359 228,382 -36.91%
-
Tax Rate 32.26% 34.25% 42.70% 44.53% 44.58% 21.28% 19.90% -
Total Cost 948,126 934,478 1,010,000 1,001,509 975,469 833,317 726,118 19.52%
-
Net Worth 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 1,925,282 1,393,378 26.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,392 42,784 42,784 42,784 42,784 25,663 25,663 -11.45%
Div Payout % 18.66% 32.45% 34.42% 38.75% 38.68% 11.24% 11.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,989,458 1,989,458 2,010,850 1,968,066 1,925,282 1,925,282 1,393,378 26.88%
NOSH 2,139,202 2,139,202 2,139,202 2,139,202 2,139,202 2,139,202 854,833 84.63%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.85% 12.46% 11.30% 10.24% 10.40% 21.48% 23.91% -
ROE 5.76% 6.63% 6.18% 5.61% 5.74% 11.86% 16.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.16 49.90 53.23 52.16 50.89 49.61 111.64 -42.20%
EPS 5.36 6.16 5.81 5.16 5.17 10.67 26.72 -65.83%
DPS 1.00 2.00 2.00 2.00 2.00 1.20 3.00 -52.02%
NAPS 0.93 0.93 0.94 0.92 0.90 0.90 1.63 -31.27%
Adjusted Per Share Value based on latest NOSH - 2,139,202
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.47 36.00 38.40 37.63 36.71 35.79 32.18 6.72%
EPS 3.87 4.45 4.19 3.72 3.73 7.70 7.70 -36.86%
DPS 0.72 1.44 1.44 1.44 1.44 0.87 0.87 -11.88%
NAPS 0.6709 0.6709 0.6781 0.6637 0.6492 0.6492 0.4699 26.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.66 0.955 0.925 1.09 1.20 1.43 2.38 -
P/RPS 1.34 1.91 1.74 2.09 2.36 2.88 2.13 -26.64%
P/EPS 12.31 15.49 15.92 21.12 23.21 13.40 8.91 24.12%
EY 8.12 6.45 6.28 4.74 4.31 7.47 11.23 -19.48%
DY 1.52 2.09 2.16 1.83 1.67 0.84 1.26 13.36%
P/NAPS 0.71 1.03 0.98 1.18 1.33 1.59 1.46 -38.24%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 05/06/18 27/02/18 28/11/17 30/08/17 30/05/17 27/02/17 -
Price 0.695 0.62 1.01 0.95 1.15 1.23 1.16 -
P/RPS 1.41 1.24 1.90 1.82 2.26 2.48 1.04 22.56%
P/EPS 12.97 10.06 17.38 18.41 22.24 11.52 4.34 107.89%
EY 7.71 9.94 5.75 5.43 4.50 8.68 23.03 -51.88%
DY 1.44 3.23 1.98 2.11 1.74 0.98 2.59 -32.45%
P/NAPS 0.75 0.67 1.07 1.03 1.28 1.37 0.71 3.73%

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