[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- 198.34%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 438,015 229,126 140,966 208,948 128,175 217,733 277,759 7.88%
PBT 31,766 7,726 66,745 84,180 35,558 19,567 10,694 19.88%
Tax -11,760 5,474 -16,710 -11,535 -11,208 -10,659 -3,872 20.33%
NP 20,006 13,200 50,035 72,645 24,350 8,908 6,822 19.62%
-
NP to SH 18,512 47,111 55,071 72,645 24,350 10,099 6,826 18.08%
-
Tax Rate 37.02% -70.85% 25.04% 13.70% 31.52% 54.47% 36.21% -
Total Cost 418,009 215,926 90,931 136,303 103,825 208,825 270,937 7.49%
-
Net Worth 1,183,138 810,847 389,700 410,713 323,486 310,986 306,965 25.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,122 12,628 3,055 8,939 8,387 7,094 7,080 15.84%
Div Payout % 92.49% 26.80% 5.55% 12.31% 34.45% 70.25% 103.72% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,183,138 810,847 389,700 410,713 323,486 310,986 306,965 25.20%
NOSH 856,105 855,448 305,503 178,796 167,757 141,899 141,602 34.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.57% 5.76% 35.49% 34.77% 19.00% 4.09% 2.46% -
ROE 1.56% 5.81% 14.13% 17.69% 7.53% 3.25% 2.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 51.16 36.29 46.14 116.86 76.41 153.44 196.15 -20.05%
EPS 2.16 7.23 16.39 40.63 14.51 7.07 4.82 -12.51%
DPS 2.00 2.00 1.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.382 1.2842 1.2756 2.2971 1.9283 2.1916 2.1678 -7.22%
Adjusted Per Share Value based on latest NOSH - 178,822
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.77 7.73 4.75 7.05 4.32 7.34 9.37 7.87%
EPS 0.62 1.59 1.86 2.45 0.82 0.34 0.23 17.96%
DPS 0.58 0.43 0.10 0.30 0.28 0.24 0.24 15.83%
NAPS 0.399 0.2734 0.1314 0.1385 0.1091 0.1049 0.1035 25.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 1.13 2.83 2.50 3.00 1.41 1.56 -
P/RPS 1.99 3.11 6.13 2.14 3.93 0.92 0.80 16.39%
P/EPS 47.17 15.14 15.70 6.15 20.67 19.81 32.36 6.47%
EY 2.12 6.60 6.37 16.25 4.84 5.05 3.09 -6.08%
DY 1.96 1.77 0.35 2.00 1.67 3.55 3.21 -7.88%
P/NAPS 0.74 0.88 2.22 1.09 1.56 0.64 0.72 0.45%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 27/08/10 26/08/09 -
Price 0.915 1.26 2.58 2.49 2.48 1.56 1.64 -
P/RPS 1.79 3.47 5.59 2.13 3.25 1.02 0.84 13.43%
P/EPS 42.32 16.89 14.31 6.13 17.09 21.92 34.02 3.70%
EY 2.36 5.92 6.99 16.32 5.85 4.56 2.94 -3.59%
DY 2.19 1.59 0.39 2.01 2.02 3.21 3.05 -5.36%
P/NAPS 0.66 0.98 2.02 1.08 1.29 0.71 0.76 -2.32%

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