[EKOVEST] QoQ TTM 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- 3.75%
YoY- 62.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 562,013 483,302 438,015 364,877 303,056 257,711 228,826 81.73%
PBT 40,293 34,698 31,766 19,938 13,146 11,829 9,024 170.41%
Tax -15,682 -13,130 -11,760 1,090 3,411 5,752 4,148 -
NP 24,611 21,568 20,006 21,028 16,557 17,581 13,172 51.52%
-
NP to SH 23,052 20,067 18,512 46,839 45,146 47,905 47,082 -37.79%
-
Tax Rate 38.92% 37.84% 37.02% -5.47% -25.95% -48.63% -45.97% -
Total Cost 537,402 461,734 418,009 343,849 286,499 240,130 215,654 83.50%
-
Net Worth 1,191,639 1,185,479 856,344 1,091,294 1,103,271 1,100,020 814,067 28.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,126 17,126 17,126 12,628 12,628 12,628 12,628 22.45%
Div Payout % 74.30% 85.35% 92.52% 26.96% 27.97% 26.36% 26.82% -
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 1,185,479 856,344 1,091,294 1,103,271 1,100,020 814,067 28.83%
NOSH 855,448 855,448 856,344 855,448 855,448 855,448 855,448 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 4.38% 4.46% 4.57% 5.76% 5.46% 6.82% 5.76% -
ROE 1.93% 1.69% 2.16% 4.29% 4.09% 4.35% 5.78% -
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 65.70 56.50 51.15 42.65 35.43 30.13 36.24 48.51%
EPS 2.69 2.35 2.16 5.48 5.28 5.60 7.46 -49.24%
DPS 2.00 2.00 2.00 1.48 1.48 1.48 2.00 0.00%
NAPS 1.393 1.3858 1.00 1.2757 1.2897 1.2859 1.2893 5.27%
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 18.95 16.30 14.77 12.30 10.22 8.69 7.72 81.67%
EPS 0.78 0.68 0.62 1.58 1.52 1.62 1.59 -37.71%
DPS 0.58 0.58 0.58 0.43 0.43 0.43 0.43 22.01%
NAPS 0.4018 0.3998 0.2888 0.368 0.372 0.371 0.2745 28.82%
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 1.63 1.62 1.99 2.53 3.02 4.15 3.12 -35.05%
P/EPS 39.71 39.01 47.18 19.72 20.27 22.32 15.15 89.77%
EY 2.52 2.56 2.12 5.07 4.93 4.48 6.60 -47.27%
DY 1.87 2.19 1.96 1.37 1.38 1.18 1.77 3.72%
P/NAPS 0.77 0.66 1.02 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 1.63 1.66 1.79 2.49 3.22 3.68 3.48 -39.60%
P/EPS 39.71 40.07 42.33 19.36 21.60 19.82 16.90 76.46%
EY 2.52 2.50 2.36 5.17 4.63 5.05 5.92 -43.32%
DY 1.87 2.13 2.19 1.39 1.29 1.33 1.59 11.38%
P/NAPS 0.77 0.68 0.92 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