[EKOVEST] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 13.85%
YoY- 34.83%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,268,281 1,414,482 1,400,220 1,377,088 1,335,178 1,299,360 1,189,263 4.38%
PBT 91,013 193,480 222,714 253,642 226,266 170,120 142,184 -25.74%
Tax -62,751 -81,847 -92,117 -103,490 -95,822 -65,032 -53,100 11.78%
NP 28,262 111,633 130,597 150,152 130,444 105,088 89,084 -53.51%
-
NP to SH 46,969 124,082 145,049 159,926 140,475 118,394 107,596 -42.48%
-
Tax Rate 68.95% 42.30% 41.36% 40.80% 42.35% 38.23% 37.35% -
Total Cost 1,240,019 1,302,849 1,269,623 1,226,936 1,204,734 1,194,272 1,100,179 8.31%
-
Net Worth 2,468,990 2,522,086 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 11.53%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 13,274 26,548 26,548 26,548 26,548 21,392 21,392 -27.27%
Div Payout % 28.26% 21.40% 18.30% 16.60% 18.90% 18.07% 19.88% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,468,990 2,522,086 2,548,634 2,522,086 2,442,441 2,139,869 2,096,453 11.53%
NOSH 2,654,828 2,654,828 2,654,828 2,654,828 2,591,447 2,139,748 2,139,237 15.49%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.23% 7.89% 9.33% 10.90% 9.77% 8.09% 7.49% -
ROE 1.90% 4.92% 5.69% 6.34% 5.75% 5.53% 5.13% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.77 53.28 52.74 51.87 50.29 60.72 55.59 -9.62%
EPS 1.77 4.67 5.46 6.02 5.29 5.53 5.03 -50.18%
DPS 0.50 1.00 1.00 1.00 1.00 1.00 1.00 -37.03%
NAPS 0.93 0.95 0.96 0.95 0.92 1.00 0.98 -3.43%
Adjusted Per Share Value based on latest NOSH - 2,654,828
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 42.77 47.70 47.22 46.44 45.03 43.82 40.10 4.39%
EPS 1.58 4.18 4.89 5.39 4.74 3.99 3.63 -42.59%
DPS 0.45 0.90 0.90 0.90 0.90 0.72 0.72 -26.92%
NAPS 0.8326 0.8505 0.8595 0.8505 0.8236 0.7216 0.707 11.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.51 0.385 0.785 0.77 0.85 0.495 0.445 -
P/RPS 1.07 0.72 1.49 1.48 1.69 0.82 0.80 21.41%
P/EPS 28.83 8.24 14.37 12.78 16.06 8.95 8.85 119.91%
EY 3.47 12.14 6.96 7.82 6.23 11.18 11.30 -54.51%
DY 0.98 2.60 1.27 1.30 1.18 2.02 2.25 -42.56%
P/NAPS 0.55 0.41 0.82 0.81 0.92 0.50 0.45 14.32%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 12/06/20 25/02/20 26/11/19 30/08/19 29/05/19 27/02/19 -
Price 0.505 0.56 0.70 0.83 0.83 0.775 0.545 -
P/RPS 1.06 1.05 1.33 1.60 1.65 1.28 0.98 5.37%
P/EPS 28.54 11.98 12.81 13.78 15.69 14.01 10.84 90.78%
EY 3.50 8.35 7.81 7.26 6.38 7.14 9.23 -47.64%
DY 0.99 1.79 1.43 1.20 1.20 1.29 1.83 -33.63%
P/NAPS 0.54 0.59 0.73 0.87 0.90 0.78 0.56 -2.39%

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