[EKOVEST] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 121.97%
YoY- -46.28%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 297,876 274,956 183,567 104,856 59,511 32,136 46,963 36.01%
PBT 74,039 55,448 10,119 4,524 3,207 18,322 14,951 30.52%
Tax -18,579 -14,417 -3,705 -1,153 1,188 -4,048 -3,638 31.19%
NP 55,460 41,031 6,414 3,371 4,395 14,274 11,313 30.30%
-
NP to SH 54,925 41,032 6,188 3,203 5,962 14,274 11,313 30.09%
-
Tax Rate 25.09% 26.00% 36.61% 25.49% -37.04% 22.09% 24.33% -
Total Cost 242,416 233,925 177,153 101,485 55,116 17,862 35,650 37.60%
-
Net Worth 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 33.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,010,850 1,393,378 1,191,639 1,103,271 786,586 433,550 362,444 33.01%
NOSH 2,139,202 854,833 855,448 855,448 305,743 178,872 178,720 51.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.62% 14.92% 3.49% 3.21% 7.39% 44.42% 24.09% -
ROE 2.73% 2.94% 0.52% 0.29% 0.76% 3.29% 3.12% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.92 32.16 21.46 12.26 19.46 17.97 26.28 -10.04%
EPS 2.57 4.80 0.72 0.37 1.95 7.98 6.33 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.63 1.393 1.2897 2.5727 2.4238 2.028 -12.01%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.05 9.27 6.19 3.54 2.01 1.08 1.58 36.08%
EPS 1.85 1.38 0.21 0.11 0.20 0.48 0.38 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6781 0.4699 0.4018 0.372 0.2653 0.1462 0.1222 33.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.925 2.38 1.07 1.07 2.95 2.54 2.54 -
P/RPS 6.64 7.40 4.99 8.73 15.16 14.14 9.67 -6.06%
P/EPS 36.03 49.58 147.92 285.77 151.28 31.83 40.13 -1.77%
EY 2.78 2.02 0.68 0.35 0.66 3.14 2.49 1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.46 0.77 0.83 1.15 1.05 1.25 -3.97%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 29/02/16 17/02/15 26/02/14 28/02/13 29/02/12 -
Price 1.01 1.16 1.07 1.14 2.71 2.47 2.66 -
P/RPS 7.25 3.61 4.99 9.30 13.92 13.75 10.12 -5.40%
P/EPS 39.34 24.17 147.92 304.47 138.97 30.95 42.02 -1.09%
EY 2.54 4.14 0.68 0.33 0.72 3.23 2.38 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.71 0.77 0.88 1.05 1.02 1.31 -3.31%

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