[ECONBHD] QoQ Cumulative 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
Cumulative Result
Revenue	581,910	424,233	261,953	114,080	462,061	333,708	211,642	96.38%
YoY %	37.17%	61.95%	129.62%	-75.31%	38.46%	57.68%	-	-
Horiz. %	274.95%	200.45%	123.77%	53.90%	218.32%	157.68%	100.00%	-
PBT	111,620	83,159	51,150	22,047	91,542	66,310	42,273	91.15%
YoY %	34.22%	62.58%	132.00%	-75.92%	38.05%	56.86%	-	-
Horiz. %	264.05%	196.72%	121.00%	52.15%	216.55%	156.86%	100.00%	-
Tax	-30,850	-23,245	-13,342	-5,602	-23,998	-17,350	-11,203	96.58%
YoY %	-32.72%	-74.22%	-138.16%	76.66%	-38.32%	-54.87%	-	-
Horiz. %	275.37%	207.49%	119.09%	50.00%	214.21%	154.87%	100.00%	-
NP	80,770	59,914	37,808	16,445	67,544	48,960	31,070	89.17%
YoY %	34.81%	58.47%	129.91%	-75.65%	37.96%	57.58%	-	-
Horiz. %	259.96%	192.84%	121.69%	52.93%	217.39%	157.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,770	59,914	37,808	16,445	67,544	48,960	31,070	89.17%
YoY %	34.81%	58.47%	129.91%	-75.65%	37.96%	57.58%	-	-
Horiz. %	259.96%	192.84%	121.69%	52.93%	217.39%	157.58%	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	364,319	224,145	97,635	394,517	284,748	180,572	97.61%
YoY %	37.56%	62.54%	129.57%	-75.25%	38.55%	57.69%	-	-
Horiz. %	277.53%	201.76%	124.13%	54.07%	218.48%	157.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,893	299,570	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	24,072	8,021	8,035	18,728	18,727	5,347	172.88%
YoY %	-0.01%	200.11%	-0.17%	-57.10%	0.01%	250.23%	-	-
Horiz. %	450.16%	450.20%	150.01%	150.27%	350.25%	350.23%	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	299,570	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%	20.00%	13.60%	6.27%	27.44%	19.89%	13.83%	-
YoY %	32.45%	47.06%	116.91%	-77.15%	37.96%	43.82%	-	-
Horiz. %	191.54%	144.61%	98.34%	45.34%	198.41%	143.82%	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	79.30	48.98	21.30	86.35	62.37	39.58	96.34%
YoY %	37.19%	61.90%	129.95%	-75.33%	38.45%	57.58%	-	-
Horiz. %	274.86%	200.35%	123.75%	53.82%	218.17%	157.58%	100.00%	-
EPS	15.10	11.20	7.07	3.07	12.63	9.15	5.81	89.14%
YoY %	34.82%	58.42%	130.29%	-75.69%	38.03%	57.49%	-	-
Horiz. %	259.90%	192.77%	121.69%	52.84%	217.38%	157.49%	100.00%	-
DPS	4.50	4.50	1.50	1.50	3.50	3.50	1.00	172.81%
YoY %	0.00%	200.00%	0.00%	-57.14%	0.00%	250.00%	-	-
Horiz. %	450.00%	450.00%	150.00%	150.00%	350.00%	350.00%	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	29.93	18.48	8.05	32.60	23.54	14.93	96.38%
YoY %	37.15%	61.96%	129.57%	-75.31%	38.49%	57.67%	-	-
Horiz. %	274.95%	200.47%	123.78%	53.92%	218.35%	157.67%	100.00%	-
EPS	5.70	4.23	2.67	1.16	4.77	3.45	2.19	89.32%
YoY %	34.75%	58.43%	130.17%	-75.68%	38.26%	57.53%	-	-
Horiz. %	260.27%	193.15%	121.92%	52.97%	217.81%	157.53%	100.00%	-
DPS	1.70	1.70	0.57	0.57	1.32	1.32	0.38	171.75%
YoY %	0.00%	198.25%	0.00%	-56.82%	0.00%	247.37%	-	-
Horiz. %	447.37%	447.37%	150.00%	150.00%	347.37%	347.37%	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	2.82	3.74	7.94	1.53	1.96	2.75	-11.24%
YoY %	-18.44%	-24.60%	-52.90%	418.95%	-21.94%	-28.73%	-	-
Horiz. %	83.64%	102.55%	136.00%	288.73%	55.64%	71.27%	100.00%	-
P/EPS	16.56	20.00	25.88	55.05	10.46	13.33	18.76	-7.98%
YoY %	-17.20%	-22.72%	-52.99%	426.29%	-21.53%	-28.94%	-	-
Horiz. %	88.27%	106.61%	137.95%	293.44%	55.76%	71.06%	100.00%	-
EY	6.04	5.00	3.86	1.82	9.56	7.50	5.33	8.70%
YoY %	20.80%	29.53%	112.09%	-80.96%	27.47%	40.71%	-	-
Horiz. %	113.32%	93.81%	72.42%	34.15%	179.36%	140.71%	100.00%	-
DY	1.80	2.01	0.82	0.89	2.65	2.87	0.92	56.49%
YoY %	-10.45%	145.12%	-7.87%	-66.42%	-7.67%	211.96%	-	-
Horiz. %	195.65%	218.48%	89.13%	96.74%	288.04%	311.96%	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	3.10	4.10	8.73	1.68	2.07	2.55	5.42%
YoY %	-10.97%	-24.39%	-53.04%	419.64%	-18.84%	-18.82%	-	-
Horiz. %	108.24%	121.57%	160.78%	342.35%	65.88%	81.18%	100.00%	-
P/EPS	19.87	21.96	28.43	60.59	11.49	14.10	17.38	9.34%
YoY %	-9.52%	-22.76%	-53.08%	427.33%	-18.51%	-18.87%	-	-
Horiz. %	114.33%	126.35%	163.58%	348.62%	66.11%	81.13%	100.00%	-
EY	5.03	4.55	3.52	1.65	8.71	7.09	5.75	-8.53%
YoY %	10.55%	29.26%	113.33%	-81.06%	22.85%	23.30%	-	-
Horiz. %	87.48%	79.13%	61.22%	28.70%	151.48%	123.30%	100.00%	-
DY	1.50	1.83	0.75	0.81	2.41	2.71	0.99	31.95%
YoY %	-18.03%	144.00%	-7.41%	-66.39%	-11.07%	173.74%	-	-
Horiz. %	151.52%	184.85%	75.76%	81.82%	243.43%	273.74%	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