[ECONBHD] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	675,596	581,910	565,644	523,906	456,320	462,061	444,944	32.07%
YoY %	16.10%	2.88%	7.97%	14.81%	-1.24%	3.85%	-	-
Horiz. %	151.84%	130.78%	127.13%	117.75%	102.56%	103.85%	100.00%	-
PBT	116,516	111,620	110,878	102,300	88,188	91,542	88,413	20.18%
YoY %	4.39%	0.67%	8.39%	16.00%	-3.66%	3.54%	-	-
Horiz. %	131.79%	126.25%	125.41%	115.71%	99.75%	103.54%	100.00%	-
Tax	-31,748	-30,850	-30,993	-26,684	-22,408	-23,998	-23,133	23.47%
YoY %	-2.91%	0.46%	-16.15%	-19.08%	6.63%	-3.74%	-	-
Horiz. %	137.24%	133.36%	133.98%	115.35%	96.87%	103.74%	100.00%	-
NP	84,768	80,770	79,885	75,616	65,780	67,544	65,280	19.00%
YoY %	4.95%	1.11%	5.65%	14.95%	-2.61%	3.47%	-	-
Horiz. %	129.85%	123.73%	122.37%	115.83%	100.77%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,768	80,770	79,885	75,616	65,780	67,544	65,280	19.00%
YoY %	4.95%	1.11%	5.65%	14.95%	-2.61%	3.47%	-	-
Horiz. %	129.85%	123.73%	122.37%	115.83%	100.77%	103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.25%	27.64%	27.95%	26.08%	25.41%	26.22%	26.16%	-
YoY %	-1.41%	-1.11%	7.17%	2.64%	-3.09%	0.23%	-	-
Horiz. %	104.17%	105.66%	106.84%	99.69%	97.13%	100.23%	100.00%	-
Total Cost	590,828	501,140	485,758	448,290	390,540	394,517	379,664	34.25%
YoY %	17.90%	3.17%	8.36%	14.79%	-1.01%	3.91%	-	-
Horiz. %	155.62%	132.00%	127.94%	118.08%	102.86%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,350	304,893	299,569	278,078	262,477	246,150	246,137	20.66%
YoY %	7.04%	1.78%	7.73%	5.94%	6.63%	0.01%	-	-
Horiz. %	132.59%	123.87%	121.71%	112.98%	106.64%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	32,100	24,070	32,096	16,042	32,140	18,728	24,970	18.21%
YoY %	33.36%	-25.01%	100.07%	-50.09%	71.61%	-25.00%	-	-
Horiz. %	128.55%	96.40%	128.54%	64.25%	128.71%	75.00%	100.00%	-
Div Payout %	37.87%	29.80%	40.18%	21.22%	48.86%	27.73%	38.25%	-
YoY %	27.08%	-25.83%	89.35%	-56.57%	76.20%	-27.50%	-	-
Horiz. %	99.01%	77.91%	105.05%	55.48%	127.74%	72.50%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	326,350	304,893	299,569	278,078	262,477	246,150	246,137	20.66%
YoY %	7.04%	1.78%	7.73%	5.94%	6.63%	0.01%	-	-
Horiz. %	132.59%	123.87%	121.71%	112.98%	106.64%	100.01%	100.00%	-
NOSH	535,000	534,900	534,946	534,766	535,667	535,109	535,081	-0.01%
YoY %	0.02%	-0.01%	0.03%	-0.17%	0.10%	0.01%	-	-
Horiz. %	99.98%	99.97%	99.97%	99.94%	100.11%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	12.55%	13.88%	14.12%	14.43%	14.42%	14.62%	14.67%	-
YoY %	-9.58%	-1.70%	-2.15%	0.07%	-1.37%	-0.34%	-	-
Horiz. %	85.55%	94.61%	96.25%	98.36%	98.30%	99.66%	100.00%	-
ROE	25.97%	26.49%	26.67%	27.19%	25.06%	27.44%	26.52%	-
YoY %	-1.96%	-0.67%	-1.91%	8.50%	-8.67%	3.47%	-	-
Horiz. %	97.93%	99.89%	100.57%	102.53%	94.49%	103.47%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	126.28	108.79	105.74	97.97	85.19	86.35	83.15	32.09%
YoY %	16.08%	2.88%	7.93%	15.00%	-1.34%	3.85%	-	-
Horiz. %	151.87%	130.84%	127.17%	117.82%	102.45%	103.85%	100.00%	-
EPS	15.84	15.10	14.93	14.14	12.28	12.63	12.20	18.99%
YoY %	4.90%	1.14%	5.59%	15.15%	-2.77%	3.52%	-	-
Horiz. %	129.84%	123.77%	122.38%	115.90%	100.66%	103.52%	100.00%	-
DPS	6.00	4.50	6.00	3.00	6.00	3.50	4.67	18.16%
YoY %	33.33%	-25.00%	100.00%	-50.00%	71.43%	-25.05%	-	-
Horiz. %	128.48%	96.36%	128.48%	64.24%	128.48%	74.95%	100.00%	-
NAPS	0.61	0.57	0.56	0.52	0.49	0.46	0.46	20.68%
YoY %	7.02%	1.79%	7.69%	6.12%	6.52%	0.00%	-	-
Horiz. %	132.61%	123.91%	121.74%	113.04%	106.52%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 535,413
RPS	35.56	30.63	29.77	27.57	24.02	24.32	23.42	32.07%
YoY %	16.10%	2.89%	7.98%	14.78%	-1.23%	3.84%	-	-
Horiz. %	151.84%	130.79%	127.11%	117.72%	102.56%	103.84%	100.00%	-
EPS	4.46	4.25	4.20	3.98	3.46	3.55	3.44	18.88%
YoY %	4.94%	1.19%	5.53%	15.03%	-2.54%	3.20%	-	-
Horiz. %	129.65%	123.55%	122.09%	115.70%	100.58%	103.20%	100.00%	-
DPS	1.69	1.27	1.69	0.84	1.69	0.99	1.31	18.48%
YoY %	33.07%	-24.85%	101.19%	-50.30%	70.71%	-24.43%	-	-
Horiz. %	129.01%	96.95%	129.01%	64.12%	129.01%	75.57%	100.00%	-
NAPS	0.1718	0.1605	0.1577	0.1464	0.1381	0.1296	0.1295	20.71%
YoY %	7.04%	1.78%	7.72%	6.01%	6.56%	0.08%	-	-
Horiz. %	132.66%	123.94%	121.78%	113.05%	106.64%	100.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.05	2.50	2.24	1.83	1.69	1.32	1.22	-
P/RPS	2.42	2.30	2.12	1.87	1.98	1.53	1.47	39.37%
YoY %	5.22%	8.49%	13.37%	-5.56%	29.41%	4.08%	-	-
Horiz. %	164.63%	156.46%	144.22%	127.21%	134.69%	104.08%	100.00%	-
P/EPS	19.25	16.56	15.00	12.94	13.76	10.46	10.00	54.68%
YoY %	16.24%	10.40%	15.92%	-5.96%	31.55%	4.60%	-	-
Horiz. %	192.50%	165.60%	150.00%	129.40%	137.60%	104.60%	100.00%	-
EY	5.19	6.04	6.67	7.73	7.27	9.56	10.00	-35.39%
YoY %	-14.07%	-9.45%	-13.71%	6.33%	-23.95%	-4.40%	-	-
Horiz. %	51.90%	60.40%	66.70%	77.30%	72.70%	95.60%	100.00%	-
DY	1.97	1.80	2.68	1.64	3.55	2.65	3.83	-35.77%
YoY %	9.44%	-32.84%	63.41%	-53.80%	33.96%	-30.81%	-	-
Horiz. %	51.44%	47.00%	69.97%	42.82%	92.69%	69.19%	100.00%	-
P/NAPS	5.00	4.39	4.00	3.52	3.45	2.87	2.65	52.63%
YoY %	13.90%	9.75%	13.64%	2.03%	20.21%	8.30%	-	-
Horiz. %	188.68%	165.66%	150.94%	132.83%	130.19%	108.30%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	26/05/17	22/02/17	23/11/16	25/08/16	25/05/16	-
Price	2.94	3.00	2.46	2.01	1.86	1.45	1.29	-
P/RPS	2.33	2.76	2.33	2.05	2.18	1.68	1.55	31.19%
YoY %	-15.58%	18.45%	13.66%	-5.96%	29.76%	8.39%	-	-
Horiz. %	150.32%	178.06%	150.32%	132.26%	140.65%	108.39%	100.00%	-
P/EPS	18.56	19.87	16.47	14.21	15.15	11.49	10.57	45.49%
YoY %	-6.59%	20.64%	15.90%	-6.20%	31.85%	8.70%	-	-
Horiz. %	175.59%	187.98%	155.82%	134.44%	143.33%	108.70%	100.00%	-
EY	5.39	5.03	6.07	7.03	6.60	8.71	9.46	-31.24%
YoY %	7.16%	-17.13%	-13.66%	6.52%	-24.23%	-7.93%	-	-
Horiz. %	56.98%	53.17%	64.16%	74.31%	69.77%	92.07%	100.00%	-
DY	2.04	1.50	2.44	1.49	3.23	2.41	3.62	-31.75%
YoY %	36.00%	-38.52%	63.76%	-53.87%	34.02%	-33.43%	-	-
Horiz. %	56.35%	41.44%	67.40%	41.16%	89.23%	66.57%	100.00%	-
P/NAPS	4.82	5.26	4.39	3.87	3.80	3.15	2.80	43.58%
YoY %	-8.37%	19.82%	13.44%	1.84%	20.63%	12.50%	-	-
Horiz. %	172.14%	187.86%	156.79%	138.21%	135.71%	112.50%	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