[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 32.03%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 793,582 438,015 229,126 140,966 208,948 128,175 217,733 24.02%
PBT 190,951 31,766 7,726 66,745 84,180 35,558 19,567 46.13%
Tax -35,345 -11,760 5,474 -16,710 -11,535 -11,208 -10,659 22.09%
NP 155,606 20,006 13,200 50,035 72,645 24,350 8,908 61.00%
-
NP to SH 155,412 18,512 47,111 55,071 72,645 24,350 10,099 57.64%
-
Tax Rate 18.51% 37.02% -70.85% 25.04% 13.70% 31.52% 54.47% -
Total Cost 637,976 418,009 215,926 90,931 136,303 103,825 208,825 20.43%
-
Net Worth 530,377 1,183,138 810,847 389,700 410,713 323,486 310,986 9.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,663 17,122 12,628 3,055 8,939 8,387 7,094 23.87%
Div Payout % 16.51% 92.49% 26.80% 5.55% 12.31% 34.45% 70.25% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 530,377 1,183,138 810,847 389,700 410,713 323,486 310,986 9.29%
NOSH 855,448 856,105 855,448 305,503 178,796 167,757 141,899 34.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.61% 4.57% 5.76% 35.49% 34.77% 19.00% 4.09% -
ROE 29.30% 1.56% 5.81% 14.13% 17.69% 7.53% 3.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.77 51.16 36.29 46.14 116.86 76.41 153.44 -8.03%
EPS 7.27 2.16 7.23 16.39 40.63 14.51 7.07 0.46%
DPS 3.00 2.00 2.00 1.00 5.00 5.00 5.00 -8.15%
NAPS 0.62 1.382 1.2842 1.2756 2.2971 1.9283 2.1916 -18.96%
Adjusted Per Share Value based on latest NOSH - 305,495
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.76 14.77 7.73 4.75 7.05 4.32 7.34 24.03%
EPS 5.24 0.62 1.59 1.86 2.45 0.82 0.34 57.68%
DPS 0.87 0.58 0.43 0.10 0.30 0.28 0.24 23.91%
NAPS 0.1789 0.399 0.2734 0.1314 0.1385 0.1091 0.1049 9.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.02 1.13 2.83 2.50 3.00 1.41 -
P/RPS 1.62 1.99 3.11 6.13 2.14 3.93 0.92 9.87%
P/EPS 8.26 47.17 15.14 15.70 6.15 20.67 19.81 -13.55%
EY 12.11 2.12 6.60 6.37 16.25 4.84 5.05 15.67%
DY 2.00 1.96 1.77 0.35 2.00 1.67 3.55 -9.11%
P/NAPS 2.42 0.74 0.88 2.22 1.09 1.56 0.64 24.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 27/08/10 -
Price 1.72 0.915 1.26 2.58 2.49 2.48 1.56 -
P/RPS 1.85 1.79 3.47 5.59 2.13 3.25 1.02 10.42%
P/EPS 9.47 42.32 16.89 14.31 6.13 17.09 21.92 -13.04%
EY 10.56 2.36 5.92 6.99 16.32 5.85 4.56 15.00%
DY 1.74 2.19 1.59 0.39 2.01 2.02 3.21 -9.69%
P/NAPS 2.77 0.66 0.98 2.02 1.08 1.29 0.71 25.44%

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