[ECONBHD] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	581,910	565,644	523,906	456,320	462,061	444,944	423,284	23.66%
YoY %	2.88%	7.97%	14.81%	-1.24%	3.85%	5.12%	-	-
Horiz. %	137.48%	133.63%	123.77%	107.80%	109.16%	105.12%	100.00%	-
PBT	111,620	110,878	102,300	88,188	91,542	88,413	84,546	20.36%
YoY %	0.67%	8.39%	16.00%	-3.66%	3.54%	4.57%	-	-
Horiz. %	132.02%	131.15%	121.00%	104.31%	108.27%	104.57%	100.00%	-
Tax	-30,850	-30,993	-26,684	-22,408	-23,998	-23,133	-22,406	23.78%
YoY %	0.46%	-16.15%	-19.08%	6.63%	-3.74%	-3.24%	-	-
Horiz. %	137.69%	138.32%	119.09%	100.01%	107.11%	103.24%	100.00%	-
NP	80,770	79,885	75,616	65,780	67,544	65,280	62,140	19.12%
YoY %	1.11%	5.65%	14.95%	-2.61%	3.47%	5.05%	-	-
Horiz. %	129.98%	128.56%	121.69%	105.86%	108.70%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,770	79,885	75,616	65,780	67,544	65,280	62,140	19.12%
YoY %	1.11%	5.65%	14.95%	-2.61%	3.47%	5.05%	-	-
Horiz. %	129.98%	128.56%	121.69%	105.86%	108.70%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	27.95%	26.08%	25.41%	26.22%	26.16%	26.50%	-
YoY %	-1.11%	7.17%	2.64%	-3.09%	0.23%	-1.28%	-	-
Horiz. %	104.30%	105.47%	98.42%	95.89%	98.94%	98.72%	100.00%	-
Total Cost	501,140	485,758	448,290	390,540	394,517	379,664	361,144	24.43%
YoY %	3.17%	8.36%	14.79%	-1.01%	3.91%	5.13%	-	-
Horiz. %	138.76%	134.51%	124.13%	108.14%	109.24%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,893	299,569	278,078	262,477	246,150	246,137	224,602	22.62%
YoY %	1.78%	7.73%	5.94%	6.63%	0.01%	9.59%	-	-
Horiz. %	135.75%	133.38%	123.81%	116.86%	109.59%	109.59%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	24,070	32,096	16,042	32,140	18,728	24,970	10,695	71.82%
YoY %	-25.01%	100.07%	-50.09%	71.61%	-25.00%	133.47%	-	-
Horiz. %	225.06%	300.10%	150.00%	300.51%	175.11%	233.47%	100.00%	-
Div Payout %	29.80%	40.18%	21.22%	48.86%	27.73%	38.25%	17.21%	-
YoY %	-25.83%	89.35%	-56.57%	76.20%	-27.50%	122.25%	-	-
Horiz. %	173.16%	233.47%	123.30%	283.90%	161.13%	222.25%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	304,893	299,569	278,078	262,477	246,150	246,137	224,602	22.62%
YoY %	1.78%	7.73%	5.94%	6.63%	0.01%	9.59%	-	-
Horiz. %	135.75%	133.38%	123.81%	116.86%	109.59%	109.59%	100.00%	-
NOSH	534,900	534,946	534,766	535,667	535,109	535,081	534,767	0.01%
YoY %	-0.01%	0.03%	-0.17%	0.10%	0.01%	0.06%	-	-
Horiz. %	100.02%	100.03%	100.00%	100.17%	100.06%	100.06%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	13.88%	14.12%	14.43%	14.42%	14.62%	14.67%	14.68%	-
YoY %	-1.70%	-2.15%	0.07%	-1.37%	-0.34%	-0.07%	-	-
Horiz. %	94.55%	96.19%	98.30%	98.23%	99.59%	99.93%	100.00%	-
ROE	26.49%	26.67%	27.19%	25.06%	27.44%	26.52%	27.67%	-
YoY %	-0.67%	-1.91%	8.50%	-8.67%	3.47%	-4.16%	-	-
Horiz. %	95.74%	96.39%	98.27%	90.57%	99.17%	95.84%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	108.79	105.74	97.97	85.19	86.35	83.15	79.15	23.64%
YoY %	2.88%	7.93%	15.00%	-1.34%	3.85%	5.05%	-	-
Horiz. %	137.45%	133.59%	123.78%	107.63%	109.10%	105.05%	100.00%	-
EPS	15.10	14.93	14.14	12.28	12.63	12.20	11.62	19.10%
YoY %	1.14%	5.59%	15.15%	-2.77%	3.52%	4.99%	-	-
Horiz. %	129.95%	128.49%	121.69%	105.68%	108.69%	104.99%	100.00%	-
DPS	4.50	6.00	3.00	6.00	3.50	4.67	2.00	71.79%
YoY %	-25.00%	100.00%	-50.00%	71.43%	-25.05%	133.50%	-	-
Horiz. %	225.00%	300.00%	150.00%	300.00%	175.00%	233.50%	100.00%	-
NAPS	0.57	0.56	0.52	0.49	0.46	0.46	0.42	22.60%
YoY %	1.79%	7.69%	6.12%	6.52%	0.00%	9.52%	-	-
Horiz. %	135.71%	133.33%	123.81%	116.67%	109.52%	109.52%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 535,667
RPS	41.05	39.90	36.96	32.19	32.60	31.39	29.86	23.66%
YoY %	2.88%	7.95%	14.82%	-1.26%	3.85%	5.12%	-	-
Horiz. %	137.47%	133.62%	123.78%	107.80%	109.18%	105.12%	100.00%	-
EPS	5.70	5.64	5.33	4.64	4.77	4.61	4.38	19.21%
YoY %	1.06%	5.82%	14.87%	-2.73%	3.47%	5.25%	-	-
Horiz. %	130.14%	128.77%	121.69%	105.94%	108.90%	105.25%	100.00%	-
DPS	1.70	2.26	1.13	2.27	1.32	1.76	0.75	72.64%
YoY %	-24.78%	100.00%	-50.22%	71.97%	-25.00%	134.67%	-	-
Horiz. %	226.67%	301.33%	150.67%	302.67%	176.00%	234.67%	100.00%	-
NAPS	0.2151	0.2113	0.1962	0.1852	0.1737	0.1736	0.1584	22.65%
YoY %	1.80%	7.70%	5.94%	6.62%	0.06%	9.60%	-	-
Horiz. %	135.80%	133.40%	123.86%	116.92%	109.66%	109.60%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.50	2.24	1.83	1.69	1.32	1.22	1.09	-
P/RPS	2.30	2.12	1.87	1.98	1.53	1.47	1.38	40.61%
YoY %	8.49%	13.37%	-5.56%	29.41%	4.08%	6.52%	-	-
Horiz. %	166.67%	153.62%	135.51%	143.48%	110.87%	106.52%	100.00%	-
P/EPS	16.56	15.00	12.94	13.76	10.46	10.00	9.38	46.12%
YoY %	10.40%	15.92%	-5.96%	31.55%	4.60%	6.61%	-	-
Horiz. %	176.55%	159.91%	137.95%	146.70%	111.51%	106.61%	100.00%	-
EY	6.04	6.67	7.73	7.27	9.56	10.00	10.66	-31.55%
YoY %	-9.45%	-13.71%	6.33%	-23.95%	-4.40%	-6.19%	-	-
Horiz. %	56.66%	62.57%	72.51%	68.20%	89.68%	93.81%	100.00%	-
DY	1.80	2.68	1.64	3.55	2.65	3.83	1.83	-1.09%
YoY %	-32.84%	63.41%	-53.80%	33.96%	-30.81%	109.29%	-	-
Horiz. %	98.36%	146.45%	89.62%	193.99%	144.81%	209.29%	100.00%	-
P/NAPS	4.39	4.00	3.52	3.45	2.87	2.65	2.60	41.84%
YoY %	9.75%	13.64%	2.03%	20.21%	8.30%	1.92%	-	-
Horiz. %	168.85%	153.85%	135.38%	132.69%	110.38%	101.92%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	26/05/17	22/02/17	23/11/16	25/08/16	25/05/16	24/02/16	-
Price	3.00	2.46	2.01	1.86	1.45	1.29	1.01	-
P/RPS	2.76	2.33	2.05	2.18	1.68	1.55	1.28	66.98%
YoY %	18.45%	13.66%	-5.96%	29.76%	8.39%	21.09%	-	-
Horiz. %	215.62%	182.03%	160.16%	170.31%	131.25%	121.09%	100.00%	-
P/EPS	19.87	16.47	14.21	15.15	11.49	10.57	8.69	73.64%
YoY %	20.64%	15.90%	-6.20%	31.85%	8.70%	21.63%	-	-
Horiz. %	228.65%	189.53%	163.52%	174.34%	132.22%	121.63%	100.00%	-
EY	5.03	6.07	7.03	6.60	8.71	9.46	11.50	-42.40%
YoY %	-17.13%	-13.66%	6.52%	-24.23%	-7.93%	-17.74%	-	-
Horiz. %	43.74%	52.78%	61.13%	57.39%	75.74%	82.26%	100.00%	-
DY	1.50	2.44	1.49	3.23	2.41	3.62	1.98	-16.91%
YoY %	-38.52%	63.76%	-53.87%	34.02%	-33.43%	82.83%	-	-
Horiz. %	75.76%	123.23%	75.25%	163.13%	121.72%	182.83%	100.00%	-
P/NAPS	5.26	4.39	3.87	3.80	3.15	2.80	2.40	68.80%
YoY %	19.82%	13.44%	1.84%	20.63%	12.50%	16.67%	-	-
Horiz. %	219.17%	182.92%	161.25%	158.33%	131.25%	116.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos