[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -27.07%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,234,794 831,656 1,345,432 1,462,216 1,332,132 1,057,032 957,004 4.33%
PBT 48,600 36,558 47,964 231,260 238,364 259,846 219,258 -22.19%
Tax -11,444 -28,732 -31,954 -66,744 -74,154 -66,630 -57,008 -23.47%
NP 37,156 7,826 16,010 164,516 164,210 193,216 162,250 -21.77%
-
NP to SH 810 13,580 37,016 184,700 175,552 109,850 162,256 -58.64%
-
Tax Rate 23.55% 78.59% 66.62% 28.86% 31.11% 25.64% 26.00% -
Total Cost 1,197,638 823,830 1,329,422 1,297,700 1,167,922 863,816 794,754 7.07%
-
Net Worth 2,399,286 2,534,078 2,507,120 2,548,634 2,096,453 2,010,850 1,394,922 9.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,399,286 2,534,078 2,507,120 2,548,634 2,096,453 2,010,850 1,394,922 9.45%
NOSH 2,695,828 2,695,828 2,695,828 2,654,828 2,139,237 2,139,202 855,780 21.06%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.01% 0.94% 1.19% 11.25% 12.33% 18.28% 16.95% -
ROE 0.03% 0.54% 1.48% 7.25% 8.37% 5.46% 11.63% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 45.80 30.85 49.91 55.08 62.27 49.41 111.83 -13.81%
EPS 0.04 0.50 1.38 6.96 8.20 8.86 18.96 -64.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.94 0.93 0.96 0.98 0.94 1.63 -9.58%
Adjusted Per Share Value based on latest NOSH - 2,654,828
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 41.64 28.05 45.37 49.31 44.92 35.65 32.27 4.33%
EPS 0.03 0.46 1.25 6.23 5.92 3.70 5.47 -57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8545 0.8455 0.8595 0.707 0.6781 0.4704 9.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.34 0.415 0.52 0.785 0.445 0.925 2.38 -
P/RPS 0.74 1.35 1.04 1.43 0.71 1.87 2.13 -16.14%
P/EPS 1,131.58 82.38 37.87 11.28 5.42 18.01 12.55 111.68%
EY 0.09 1.21 2.64 8.86 18.44 5.55 7.97 -52.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.56 0.82 0.45 0.98 1.46 -20.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 25/02/21 25/02/20 27/02/19 27/02/18 27/02/17 -
Price 0.395 0.42 0.475 0.70 0.545 1.01 1.16 -
P/RPS 0.86 1.36 0.95 1.27 0.88 2.04 1.04 -3.11%
P/EPS 1,314.63 83.38 34.59 10.06 6.64 19.67 6.12 144.62%
EY 0.08 1.20 2.89 9.94 15.06 5.08 16.34 -58.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.51 0.73 0.56 1.07 0.71 -7.66%

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