[EKOVEST] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 206.4%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 666,066 528,516 478,502 317,745 193,747 119,517 53,956 51.99%
PBT 119,182 129,923 109,629 15,264 6,737 2,615 28,806 26.68%
Tax -37,077 -33,315 -28,504 -5,726 -1,804 -1,067 -6,159 34.85%
NP 82,105 96,608 81,125 9,538 4,933 1,548 22,647 23.93%
-
NP to SH 87,776 54,925 81,128 9,186 4,646 6,582 22,647 25.31%
-
Tax Rate 31.11% 25.64% 26.00% 37.51% 26.78% 40.80% 21.38% -
Total Cost 583,961 431,908 397,377 308,207 188,814 117,969 31,309 62.81%
-
Net Worth 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 787,605 433,242 30.03%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,096,453 2,010,850 1,394,922 1,191,639 1,103,271 787,605 433,242 30.03%
NOSH 2,139,237 2,139,202 855,780 855,448 855,448 306,139 178,745 51.21%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.33% 18.28% 16.95% 3.00% 2.55% 1.30% 41.97% -
ROE 4.19% 2.73% 5.82% 0.77% 0.42% 0.84% 5.23% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.14 24.71 55.91 37.14 22.65 39.04 30.19 0.51%
EPS 4.10 4.43 9.48 1.07 0.54 2.15 12.67 -17.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 1.63 1.393 1.2897 2.5727 2.4238 -14.00%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.46 17.82 16.14 10.72 6.53 4.03 1.82 51.98%
EPS 2.96 1.85 2.74 0.31 0.16 0.22 0.76 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.6781 0.4704 0.4018 0.372 0.2656 0.1461 30.03%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.445 0.925 2.38 1.07 1.07 2.95 2.54 -
P/RPS 1.43 3.74 4.26 2.88 4.72 7.56 8.41 -25.55%
P/EPS 10.85 36.03 25.11 99.64 197.01 137.21 20.05 -9.72%
EY 9.22 2.78 3.98 1.00 0.51 0.73 4.99 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.98 1.46 0.77 0.83 1.15 1.05 -13.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 -
Price 0.545 1.01 1.16 1.07 1.14 2.71 2.47 -
P/RPS 1.75 4.09 2.07 2.88 5.03 6.94 8.18 -22.65%
P/EPS 13.28 39.34 12.24 99.64 209.90 126.05 19.49 -6.19%
EY 7.53 2.54 8.17 1.00 0.48 0.79 5.13 6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.07 0.71 0.77 0.88 1.05 1.02 -9.50%

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