[ECONBHD] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	200,296	728,399	536,116	331,070	168,899	581,910	424,233	-39.33%
YoY %	-72.50%	35.87%	61.93%	96.02%	-70.98%	37.17%	-	-
Horiz. %	47.21%	171.70%	126.37%	78.04%	39.81%	137.17%	100.00%	-
PBT	20,445	114,463	87,665	59,498	29,129	111,620	83,159	-60.72%
YoY %	-82.14%	30.57%	47.34%	104.26%	-73.90%	34.22%	-	-
Horiz. %	24.59%	137.64%	105.42%	71.55%	35.03%	134.22%	100.00%	-
Tax	-5,402	-27,361	-20,025	-15,575	-7,937	-30,850	-23,245	-62.16%
YoY %	80.26%	-36.63%	-28.57%	-96.23%	74.27%	-32.72%	-	-
Horiz. %	23.24%	117.71%	86.15%	67.00%	34.14%	132.72%	100.00%	-
NP	15,043	87,102	67,640	43,923	21,192	80,770	59,914	-60.16%
YoY %	-82.73%	28.77%	54.00%	107.26%	-73.76%	34.81%	-	-
Horiz. %	25.11%	145.38%	112.90%	73.31%	35.37%	134.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,043	87,102	67,640	43,923	21,192	80,770	59,914	-60.16%
YoY %	-82.73%	28.77%	54.00%	107.26%	-73.76%	34.81%	-	-
Horiz. %	25.11%	145.38%	112.90%	73.31%	35.37%	134.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	23.90%	22.84%	26.18%	27.25%	27.64%	27.95%	-
YoY %	10.54%	4.64%	-12.76%	-3.93%	-1.41%	-1.11%	-	-
Horiz. %	94.53%	85.51%	81.72%	93.67%	97.50%	98.89%	100.00%	-
Total Cost	185,253	641,297	468,476	287,147	147,707	501,140	364,319	-36.26%
YoY %	-71.11%	36.89%	63.15%	94.40%	-70.53%	37.56%	-	-
Horiz. %	50.85%	176.03%	128.59%	78.82%	40.54%	137.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,874	374,500	361,125	334,375	326,350	304,893	299,570	18.77%
YoY %	3.57%	3.70%	8.00%	2.46%	7.04%	1.78%	-	-
Horiz. %	129.48%	125.01%	120.55%	111.62%	108.94%	101.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	-	33,437	33,437	20,062	8,025	24,070	24,072	-
YoY %	-	0.00%	66.67%	149.99%	-66.66%	-0.01%	-	-
Horiz. %	-	138.90%	138.90%	83.34%	33.34%	99.99%	100.00%	-
Div Payout %	-	38.39%	49.43%	45.68%	37.87%	29.80%	40.18%	-
YoY %	-	-22.33%	8.21%	20.62%	27.08%	-25.83%	-	-
Horiz. %	-	95.55%	123.02%	113.69%	94.25%	74.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	387,874	374,500	361,125	334,375	326,350	304,893	299,570	18.77%
YoY %	3.57%	3.70%	8.00%	2.46%	7.04%	1.78%	-	-
Horiz. %	129.48%	125.01%	120.55%	111.62%	108.94%	101.78%	100.00%	-
NOSH	1,337,500	1,337,500	1,337,500	1,337,500	535,000	534,900	534,946	84.11%
YoY %	0.00%	0.00%	0.00%	150.00%	0.02%	-0.01%	-	-
Horiz. %	250.03%	250.03%	250.03%	250.03%	100.01%	99.99%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	7.51%	11.96%	12.62%	13.27%	12.55%	13.88%	14.12%	-
YoY %	-37.21%	-5.23%	-4.90%	5.74%	-9.58%	-1.70%	-	-
Horiz. %	53.19%	84.70%	89.38%	93.98%	88.88%	98.30%	100.00%	-
ROE	3.88%	23.26%	18.73%	13.14%	6.49%	26.49%	20.00%	-
YoY %	-83.32%	24.19%	42.54%	102.47%	-75.50%	32.45%	-	-
Horiz. %	19.40%	116.30%	93.65%	65.70%	32.45%	132.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	14.98	54.46	40.08	24.75	31.57	108.79	79.30	-67.04%
YoY %	-72.49%	35.88%	61.94%	-21.60%	-70.98%	37.19%	-	-
Horiz. %	18.89%	68.68%	50.54%	31.21%	39.81%	137.19%	100.00%	-
EPS	1.12	6.51	5.06	3.28	3.96	15.10	11.20	-78.42%
YoY %	-82.80%	28.66%	54.27%	-17.17%	-73.77%	34.82%	-	-
Horiz. %	10.00%	58.13%	45.18%	29.29%	35.36%	134.82%	100.00%	-
DPS	0.00	2.50	2.50	1.50	1.50	4.50	4.50	-
YoY %	0.00%	0.00%	66.67%	0.00%	-66.67%	0.00%	-	-
Horiz. %	0.00%	55.56%	55.56%	33.33%	33.33%	100.00%	100.00%	-
NAPS	0.29	0.28	0.27	0.25	0.61	0.57	0.56	-35.48%
YoY %	3.57%	3.70%	8.00%	-59.02%	7.02%	1.79%	-	-
Horiz. %	51.79%	50.00%	48.21%	44.64%	108.93%	101.79%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,500
RPS	14.13	51.39	37.82	23.36	11.92	41.05	29.93	-39.34%
YoY %	-72.50%	35.88%	61.90%	95.97%	-70.96%	37.15%	-	-
Horiz. %	47.21%	171.70%	126.36%	78.05%	39.83%	137.15%	100.00%	-
EPS	1.06	6.14	4.77	3.10	1.50	5.70	4.23	-60.21%
YoY %	-82.74%	28.72%	53.87%	106.67%	-73.68%	34.75%	-	-
Horiz. %	25.06%	145.15%	112.77%	73.29%	35.46%	134.75%	100.00%	-
DPS	0.00	2.36	2.36	1.42	0.57	1.70	1.70	-
YoY %	0.00%	0.00%	66.20%	149.12%	-66.47%	0.00%	-	-
Horiz. %	0.00%	138.82%	138.82%	83.53%	33.53%	100.00%	100.00%	-
NAPS	0.2736	0.2642	0.2548	0.2359	0.2302	0.2151	0.2113	18.77%
YoY %	3.56%	3.69%	8.01%	2.48%	7.02%	1.80%	-	-
Horiz. %	129.48%	125.04%	120.59%	111.64%	108.94%	101.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.80	0.74	0.985	1.21	3.05	2.50	2.24	-
P/RPS	5.34	1.36	2.46	4.89	9.66	2.30	2.82	53.00%
YoY %	292.65%	-44.72%	-49.69%	-49.38%	320.00%	-18.44%	-	-
Horiz. %	189.36%	48.23%	87.23%	173.40%	342.55%	81.56%	100.00%	-
P/EPS	71.13	11.36	19.48	36.85	77.00	16.56	20.00	132.81%
YoY %	526.14%	-41.68%	-47.14%	-52.14%	364.98%	-17.20%	-	-
Horiz. %	355.65%	56.80%	97.40%	184.25%	385.00%	82.80%	100.00%	-
EY	1.41	8.80	5.13	2.71	1.30	6.04	5.00	-56.96%
YoY %	-83.98%	71.54%	89.30%	108.46%	-78.48%	20.80%	-	-
Horiz. %	28.20%	176.00%	102.60%	54.20%	26.00%	120.80%	100.00%	-
DY	0.00	3.38	2.54	1.24	0.49	1.80	2.01	-
YoY %	0.00%	33.07%	104.84%	153.06%	-72.78%	-10.45%	-	-
Horiz. %	0.00%	168.16%	126.37%	61.69%	24.38%	89.55%	100.00%	-
P/NAPS	2.76	2.64	3.65	4.84	5.00	4.39	4.00	-21.89%
YoY %	4.55%	-27.67%	-24.59%	-3.20%	13.90%	9.75%	-	-
Horiz. %	69.00%	66.00%	91.25%	121.00%	125.00%	109.75%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	29/08/18	23/05/18	26/02/18	22/11/17	23/08/17	26/05/17	-
Price	0.615	0.865	0.665	1.23	2.94	3.00	2.46	-
P/RPS	4.11	1.59	1.66	4.97	9.31	2.76	3.10	20.66%
YoY %	158.49%	-4.22%	-66.60%	-46.62%	237.32%	-10.97%	-	-
Horiz. %	132.58%	51.29%	53.55%	160.32%	300.32%	89.03%	100.00%	-
P/EPS	54.68	13.28	13.15	37.45	74.22	19.87	21.96	83.60%
YoY %	311.75%	0.99%	-64.89%	-49.54%	273.53%	-9.52%	-	-
Horiz. %	249.00%	60.47%	59.88%	170.54%	337.98%	90.48%	100.00%	-
EY	1.83	7.53	7.60	2.67	1.35	5.03	4.55	-45.48%
YoY %	-75.70%	-0.92%	184.64%	97.78%	-73.16%	10.55%	-	-
Horiz. %	40.22%	165.49%	167.03%	58.68%	29.67%	110.55%	100.00%	-
DY	0.00	2.89	3.76	1.22	0.51	1.50	1.83	-
YoY %	0.00%	-23.14%	208.20%	139.22%	-66.00%	-18.03%	-	-
Horiz. %	0.00%	157.92%	205.46%	66.67%	27.87%	81.97%	100.00%	-
P/NAPS	2.12	3.09	2.46	4.92	4.82	5.26	4.39	-38.41%
YoY %	-31.39%	25.61%	-50.00%	2.07%	-8.37%	19.82%	-	-
Horiz. %	48.29%	70.39%	56.04%	112.07%	109.79%	119.82%	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