[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annual (Unaudited) Result
Revenue	229,126	140,966	208,948	128,175	217,733	277,759	442,312	-10.37%
YoY %	62.54%	-32.54%	63.02%	-41.13%	-21.61%	-37.20%	-	-
Horiz. %	51.80%	31.87%	47.24%	28.98%	49.23%	62.80%	100.00%	-
PBT	7,726	66,745	84,180	35,558	19,567	10,694	25,838	-18.21%
YoY %	-88.42%	-20.71%	136.74%	81.72%	82.97%	-58.61%	-	-
Horiz. %	29.90%	258.32%	325.80%	137.62%	75.73%	41.39%	100.00%	-
Tax	5,474	-16,710	-11,535	-11,208	-10,659	-3,872	-9,081	-
YoY %	132.76%	-44.86%	-2.92%	-5.15%	-175.28%	57.36%	-	-
Horiz. %	-60.28%	184.01%	127.02%	123.42%	117.38%	42.64%	100.00%	-
NP	13,200	50,035	72,645	24,350	8,908	6,822	16,757	-3.89%
YoY %	-73.62%	-31.12%	198.34%	173.35%	30.58%	-59.29%	-	-
Horiz. %	78.77%	298.59%	433.52%	145.31%	53.16%	40.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,111	55,071	72,645	24,350	10,099	6,826	16,724	18.83%
YoY %	-14.45%	-24.19%	198.34%	141.11%	47.95%	-59.18%	-	-
Horiz. %	281.70%	329.29%	434.38%	145.60%	60.39%	40.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-70.85%	25.04%	13.70%	31.52%	54.47%	36.21%	35.15%	-
YoY %	-382.95%	82.77%	-56.54%	-42.13%	50.43%	3.02%	-	-
Horiz. %	-201.56%	71.24%	38.98%	89.67%	154.96%	103.02%	100.00%	-
Total Cost	215,926	90,931	136,303	103,825	208,825	270,937	425,555	-10.68%
YoY %	137.46%	-33.29%	31.28%	-50.28%	-22.92%	-36.33%	-	-
Horiz. %	50.74%	21.37%	32.03%	24.40%	49.07%	63.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	810,847	389,700	410,713	323,486	310,986	306,965	305,238	17.67%
YoY %	108.07%	-5.12%	26.96%	4.02%	1.31%	0.57%	-	-
Horiz. %	265.64%	127.67%	134.56%	105.98%	101.88%	100.57%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	12,628	3,055	8,939	8,387	7,094	7,080	7,066	10.15%
YoY %	313.36%	-65.82%	6.58%	18.23%	0.20%	0.20%	-	-
Horiz. %	178.71%	43.24%	126.51%	118.70%	100.40%	100.20%	100.00%	-
Div Payout %	26.80%	5.55%	12.31%	34.45%	70.25%	103.72%	42.25%	-
YoY %	382.88%	-54.91%	-64.27%	-50.96%	-32.27%	145.49%	-	-
Horiz. %	63.43%	13.14%	29.14%	81.54%	166.27%	245.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	810,847	389,700	410,713	323,486	310,986	306,965	305,238	17.67%
YoY %	108.07%	-5.12%	26.96%	4.02%	1.31%	0.57%	-	-
Horiz. %	265.64%	127.67%	134.56%	105.98%	101.88%	100.57%	100.00%	-
NOSH	855,448	305,503	178,796	167,757	141,899	141,602	141,333	34.97%
YoY %	180.01%	70.87%	6.58%	18.22%	0.21%	0.19%	-	-
Horiz. %	605.27%	216.16%	126.51%	118.70%	100.40%	100.19%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.76%	35.49%	34.77%	19.00%	4.09%	2.46%	3.79%	-
YoY %	-83.77%	2.07%	83.00%	364.55%	66.26%	-35.09%	-	-
Horiz. %	151.98%	936.41%	917.41%	501.32%	107.92%	64.91%	100.00%	-
ROE	5.81%	14.13%	17.69%	7.53%	3.25%	2.22%	5.48%	-
YoY %	-58.88%	-20.12%	134.93%	131.69%	46.40%	-59.49%	-	-
Horiz. %	106.02%	257.85%	322.81%	137.41%	59.31%	40.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	36.29	46.14	116.86	76.41	153.44	196.15	312.96	-30.15%
YoY %	-21.35%	-60.52%	52.94%	-50.20%	-21.77%	-37.32%	-	-
Horiz. %	11.60%	14.74%	37.34%	24.42%	49.03%	62.68%	100.00%	-
EPS	7.23	16.39	40.63	14.51	7.07	4.82	11.83	-7.87%
YoY %	-55.89%	-59.66%	180.01%	105.23%	46.68%	-59.26%	-	-
Horiz. %	61.12%	138.55%	343.45%	122.65%	59.76%	40.74%	100.00%	-
DPS	2.00	1.00	5.00	5.00	5.00	5.00	5.00	-14.15%
YoY %	100.00%	-80.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	20.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2842	1.2756	2.2971	1.9283	2.1916	2.1678	2.1597	-8.29%
YoY %	0.67%	-44.47%	19.13%	-12.01%	1.10%	0.38%	-	-
Horiz. %	59.46%	59.06%	106.36%	89.29%	101.48%	100.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 178,817
RPS	7.73	4.75	7.05	4.32	7.34	9.37	14.92	-10.37%
YoY %	62.74%	-32.62%	63.19%	-41.14%	-21.66%	-37.20%	-	-
Horiz. %	51.81%	31.84%	47.25%	28.95%	49.20%	62.80%	100.00%	-
EPS	1.59	1.86	2.45	0.82	0.34	0.23	0.56	18.98%
YoY %	-14.52%	-24.08%	198.78%	141.18%	47.83%	-58.93%	-	-
Horiz. %	283.93%	332.14%	437.50%	146.43%	60.71%	41.07%	100.00%	-
DPS	0.43	0.10	0.30	0.28	0.24	0.24	0.24	10.20%
YoY %	330.00%	-66.67%	7.14%	16.67%	0.00%	0.00%	-	-
Horiz. %	179.17%	41.67%	125.00%	116.67%	100.00%	100.00%	100.00%	-
NAPS	0.2734	0.1314	0.1385	0.1091	0.1049	0.1035	0.1029	17.67%
YoY %	108.07%	-5.13%	26.95%	4.00%	1.35%	0.58%	-	-
Horiz. %	265.69%	127.70%	134.60%	106.03%	101.94%	100.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.13	2.83	2.50	3.00	1.41	1.56	1.14	-
P/RPS	3.11	6.13	2.14	3.93	0.92	0.80	0.36	43.22%
YoY %	-49.27%	186.45%	-45.55%	327.17%	15.00%	122.22%	-	-
Horiz. %	863.89%	1,702.78%	594.44%	1,091.67%	255.56%	222.22%	100.00%	-
P/EPS	15.14	15.70	6.15	20.67	19.81	32.36	9.63	7.82%
YoY %	-3.57%	155.28%	-70.25%	4.34%	-38.78%	236.03%	-	-
Horiz. %	157.22%	163.03%	63.86%	214.64%	205.71%	336.03%	100.00%	-
EY	6.60	6.37	16.25	4.84	5.05	3.09	10.38	-7.26%
YoY %	3.61%	-60.80%	235.74%	-4.16%	63.43%	-70.23%	-	-
Horiz. %	63.58%	61.37%	156.55%	46.63%	48.65%	29.77%	100.00%	-
DY	1.77	0.35	2.00	1.67	3.55	3.21	4.39	-14.04%
YoY %	405.71%	-82.50%	19.76%	-52.96%	10.59%	-26.88%	-	-
Horiz. %	40.32%	7.97%	45.56%	38.04%	80.87%	73.12%	100.00%	-
P/NAPS	0.88	2.22	1.09	1.56	0.64	0.72	0.53	8.81%
YoY %	-60.36%	103.67%	-30.13%	143.75%	-11.11%	35.85%	-	-
Horiz. %	166.04%	418.87%	205.66%	294.34%	120.75%	135.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	30/08/13	27/08/12	26/08/11	27/08/10	26/08/09	25/08/08	-
Price	1.26	2.58	2.49	2.48	1.56	1.64	1.20	-
P/RPS	3.47	5.59	2.13	3.25	1.02	0.84	0.38	44.54%
YoY %	-37.92%	162.44%	-34.46%	218.63%	21.43%	121.05%	-	-
Horiz. %	913.16%	1,471.05%	560.53%	855.26%	268.42%	221.05%	100.00%	-
P/EPS	16.89	14.31	6.13	17.09	21.92	34.02	10.14	8.87%
YoY %	18.03%	133.44%	-64.13%	-22.03%	-35.57%	235.50%	-	-
Horiz. %	166.57%	141.12%	60.45%	168.54%	216.17%	335.50%	100.00%	-
EY	5.92	6.99	16.32	5.85	4.56	2.94	9.86	-8.14%
YoY %	-15.31%	-57.17%	178.97%	28.29%	55.10%	-70.18%	-	-
Horiz. %	60.04%	70.89%	165.52%	59.33%	46.25%	29.82%	100.00%	-
DY	1.59	0.39	2.01	2.02	3.21	3.05	4.17	-14.83%
YoY %	307.69%	-80.60%	-0.50%	-37.07%	5.25%	-26.86%	-	-
Horiz. %	38.13%	9.35%	48.20%	48.44%	76.98%	73.14%	100.00%	-
P/NAPS	0.98	2.02	1.08	1.29	0.71	0.76	0.56	9.77%
YoY %	-51.49%	87.04%	-16.28%	81.69%	-6.58%	35.71%	-	-
Horiz. %	175.00%	360.71%	192.86%	230.36%	126.79%	135.71%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:55:00

EMA 5

5 Mins

BUY

2024-05-10 16:50:00

ADX

10 Mins

SELL

2024-05-10 16:15:00

OBV

5 Mins

BUY

2024-05-10 16:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-10 16:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

419

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

405

MYEG

MY E.G. SERVICES BHD

397

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

GENTING

GENTING BHD

272

PBBANK

PUBLIC BANK BHD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More