[EKOVEST] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 47.09%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,328,905 998,709 1,027,008 670,013 425,334 243,933 106,462 52.27%
PBT 224,889 201,962 174,513 42,400 18,998 4,446 49,120 28.84%
Tax -73,189 -52,264 -51,169 -14,226 -4,990 -913 -7,542 46.02%
NP 151,700 149,698 123,344 28,173 14,008 3,533 41,577 24.06%
-
NP to SH 156,236 151,246 122,913 27,022 13,124 13,448 41,712 24.60%
-
Tax Rate 32.54% 25.88% 29.32% 33.55% 26.27% 20.54% 15.35% -
Total Cost 1,177,205 849,010 903,664 641,840 411,326 240,400 64,885 62.06%
-
Net Worth 2,139,869 1,990,463 1,925,282 1,185,650 1,091,294 786,461 436,957 30.29%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,139,869 1,990,463 1,925,282 1,185,650 1,091,294 786,461 436,957 30.29%
NOSH 2,139,748 2,139,203 2,139,202 855,448 855,448 305,517 178,765 51.21%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.42% 14.99% 12.01% 4.20% 3.29% 1.45% 39.05% -
ROE 7.30% 7.60% 6.38% 2.28% 1.20% 1.71% 9.55% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 62.10 46.66 48.01 78.32 49.72 79.84 59.55 0.70%
EPS 7.31 7.07 5.75 3.16 1.53 4.40 23.33 -17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 0.90 1.386 1.2757 2.5742 2.4443 -13.83%
Adjusted Per Share Value based on latest NOSH - 855,448
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 44.81 33.68 34.63 22.59 14.34 8.23 3.59 52.27%
EPS 5.27 5.10 4.14 0.91 0.44 0.45 1.41 24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7216 0.6712 0.6492 0.3998 0.368 0.2652 0.1474 30.29%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.495 0.955 1.43 1.07 1.08 2.57 2.67 -
P/RPS 0.80 2.05 2.98 1.37 2.17 3.22 4.48 -24.94%
P/EPS 6.78 13.51 24.89 33.87 70.40 58.39 11.44 -8.34%
EY 14.75 7.40 4.02 2.95 1.42 1.71 8.74 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.03 1.59 0.77 0.85 1.00 1.09 -12.17%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 05/06/18 30/05/17 30/05/16 26/05/15 26/05/14 27/05/13 -
Price 0.775 0.62 1.23 1.56 1.06 2.83 2.96 -
P/RPS 1.25 1.33 2.56 1.99 2.13 3.54 4.97 -20.54%
P/EPS 10.61 8.77 21.41 49.38 69.09 64.29 12.69 -2.93%
EY 9.42 11.40 4.67 2.02 1.45 1.56 7.88 3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.37 1.13 0.83 1.10 1.21 -7.05%

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