[EKOVEST] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 37.63%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 358,948 384,313 361,181 297,876 274,956 183,567 104,856 22.74%
PBT 9,268 28,874 59,802 74,039 55,448 10,119 4,524 12.68%
Tax -7,564 -7,238 -18,611 -18,579 -14,417 -3,705 -1,153 36.78%
NP 1,704 21,636 41,191 55,460 41,031 6,414 3,371 -10.73%
-
NP to SH 7,644 29,032 43,909 54,925 41,032 6,188 3,203 15.58%
-
Tax Rate 81.61% 25.07% 31.12% 25.09% 26.00% 36.61% 25.49% -
Total Cost 357,244 362,677 319,990 242,416 233,925 177,153 101,485 23.31%
-
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 14.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,507,120 2,548,634 2,096,453 2,010,850 1,393,378 1,191,639 1,103,271 14.64%
NOSH 2,695,828 2,654,828 2,139,237 2,139,202 854,833 855,448 855,448 21.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.47% 5.63% 11.40% 18.62% 14.92% 3.49% 3.21% -
ROE 0.30% 1.14% 2.09% 2.73% 2.94% 0.52% 0.29% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.31 14.48 16.88 13.92 32.16 21.46 12.26 1.37%
EPS 0.28 1.09 2.05 2.57 4.80 0.72 0.37 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.98 0.94 1.63 1.393 1.2897 -5.29%
Adjusted Per Share Value based on latest NOSH - 2,139,202
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.10 12.96 12.18 10.05 9.27 6.19 3.54 22.71%
EPS 0.26 0.98 1.48 1.85 1.38 0.21 0.11 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8455 0.8595 0.707 0.6781 0.4699 0.4018 0.372 14.65%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.52 0.785 0.445 0.925 2.38 1.07 1.07 -
P/RPS 3.91 5.42 2.64 6.64 7.40 4.99 8.73 -12.51%
P/EPS 183.39 71.78 21.68 36.03 49.58 147.92 285.77 -7.11%
EY 0.55 1.39 4.61 2.78 2.02 0.68 0.35 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.45 0.98 1.46 0.77 0.83 -6.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 -
Price 0.475 0.70 0.545 1.01 1.16 1.07 1.14 -
P/RPS 3.57 4.84 3.23 7.25 3.61 4.99 9.30 -14.73%
P/EPS 167.52 64.01 26.55 39.34 24.17 147.92 304.47 -9.46%
EY 0.60 1.56 3.77 2.54 4.14 0.68 0.33 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.56 1.07 0.71 0.77 0.88 -8.68%

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