[EKOVEST] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 111.86%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 749,032 770,256 502,510 319,001 182,950 79,847 133,406 33.30%
PBT 151,472 130,885 31,800 14,249 3,335 36,840 51,178 19.81%
Tax -39,198 -38,377 -10,670 -3,743 -685 -5,657 -12,241 21.39%
NP 112,274 92,508 21,130 10,506 2,650 31,183 38,937 19.29%
-
NP to SH 113,435 92,185 20,267 9,843 10,086 31,284 38,937 19.49%
-
Tax Rate 25.88% 29.32% 33.55% 26.27% 20.54% 15.36% 23.92% -
Total Cost 636,758 677,748 481,380 308,495 180,300 48,664 94,469 37.42%
-
Net Worth 1,989,458 1,925,282 1,185,650 1,091,294 786,461 436,957 376,963 31.93%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,989,458 1,925,282 1,185,650 1,091,294 786,461 436,957 376,963 31.93%
NOSH 2,139,202 2,139,202 855,448 855,448 305,517 178,765 178,774 51.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.99% 12.01% 4.20% 3.29% 1.45% 39.05% 29.19% -
ROE 5.70% 4.79% 1.71% 0.90% 1.28% 7.16% 10.33% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.01 36.01 58.74 37.29 59.88 44.67 74.62 -11.84%
EPS 5.30 4.31 2.37 1.15 3.30 17.50 21.78 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 1.386 1.2757 2.5742 2.4443 2.1086 -12.74%
Adjusted Per Share Value based on latest NOSH - 855,448
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.26 25.97 16.95 10.76 6.17 2.69 4.50 33.29%
EPS 3.83 3.11 0.68 0.33 0.34 1.05 1.31 19.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6709 0.6492 0.3998 0.368 0.2652 0.1474 0.1271 31.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.955 1.43 1.07 1.08 2.57 2.67 2.60 -
P/RPS 2.73 3.97 1.82 2.90 4.29 5.98 3.48 -3.96%
P/EPS 18.01 33.18 45.16 93.86 77.85 15.26 11.94 7.08%
EY 5.55 3.01 2.21 1.07 1.28 6.55 8.38 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.59 0.77 0.85 1.00 1.09 1.23 -2.91%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 05/06/18 30/05/17 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.62 1.23 1.56 1.06 2.83 2.96 2.49 -
P/RPS 1.77 3.42 2.66 2.84 4.73 6.63 3.34 -10.03%
P/EPS 11.69 28.54 65.85 92.12 85.72 16.91 11.43 0.37%
EY 8.55 3.50 1.52 1.09 1.17 5.91 8.75 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.37 1.13 0.83 1.10 1.21 1.18 -8.99%

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