[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annual (Unaudited) Result
Revenue	1,268,281	1,335,178	1,051,713	1,088,709	793,582	438,015	229,126	32.96%
YoY %	-5.01%	26.95%	-3.40%	37.19%	81.18%	91.17%	-	-
Horiz. %	553.53%	582.73%	459.01%	475.16%	346.35%	191.17%	100.00%	-
PBT	91,013	226,266	152,925	204,342	190,951	31,766	7,726	50.78%
YoY %	-59.78%	47.96%	-25.16%	7.01%	501.12%	311.16%	-	-
Horiz. %	1,178.01%	2,928.63%	1,979.36%	2,644.86%	2,471.54%	411.16%	100.00%	-
Tax	-62,751	-95,822	-49,338	-91,101	-35,345	-11,760	5,474	-
YoY %	34.51%	-94.22%	45.84%	-157.75%	-200.55%	-314.83%	-	-
Horiz. %	-1,146.35%	-1,750.49%	-901.32%	-1,664.25%	-645.69%	-214.83%	100.00%	-
NP	28,262	130,444	103,587	113,241	155,606	20,006	13,200	13.51%
YoY %	-78.33%	25.93%	-8.53%	-27.23%	677.80%	51.56%	-	-
Horiz. %	214.11%	988.21%	784.75%	857.89%	1,178.83%	151.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,969	140,475	114,652	110,602	155,412	18,512	47,111	-0.05%
YoY %	-66.56%	22.52%	3.66%	-28.83%	739.52%	-60.71%	-	-
Horiz. %	99.70%	298.18%	243.37%	234.77%	329.88%	39.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.95%	42.35%	32.26%	44.58%	18.51%	37.02%	-70.85%	-
YoY %	62.81%	31.28%	-27.64%	140.84%	-50.00%	152.25%	-	-
Horiz. %	-97.32%	-59.77%	-45.53%	-62.92%	-26.13%	-52.25%	100.00%	-
Total Cost	1,240,019	1,204,734	948,126	975,468	637,976	418,009	215,926	33.78%
YoY %	2.93%	27.06%	-2.80%	52.90%	52.62%	93.59%	-	-
Horiz. %	574.28%	557.94%	439.10%	451.76%	295.46%	193.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,468,990	2,442,441	1,989,458	1,925,282	530,377	1,183,138	810,847	20.37%
YoY %	1.09%	22.77%	3.33%	263.00%	-55.17%	45.91%	-	-
Horiz. %	304.50%	301.22%	245.36%	237.44%	65.41%	145.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	13,274	26,548	21,392	42,784	25,663	17,122	12,628	0.83%
YoY %	-50.00%	24.10%	-50.00%	66.71%	49.88%	35.59%	-	-
Horiz. %	105.12%	210.23%	169.40%	338.80%	203.22%	135.59%	100.00%	-
Div Payout %	28.26%	18.90%	18.66%	38.68%	16.51%	92.49%	26.80%	-
YoY %	49.52%	1.29%	-51.76%	134.28%	-82.15%	245.11%	-	-
Horiz. %	105.45%	70.52%	69.63%	144.33%	61.60%	345.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,468,990	2,442,441	1,989,458	1,925,282	530,377	1,183,138	810,847	20.37%
YoY %	1.09%	22.77%	3.33%	263.00%	-55.17%	45.91%	-	-
Horiz. %	304.50%	301.22%	245.36%	237.44%	65.41%	145.91%	100.00%	-
NOSH	2,654,828	2,591,447	2,139,202	2,139,202	855,448	856,105	855,448	20.75%
YoY %	2.45%	21.14%	0.00%	150.07%	-0.08%	0.08%	-	-
Horiz. %	310.34%	302.93%	250.07%	250.07%	100.00%	100.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.23%	9.77%	9.85%	10.40%	19.61%	4.57%	5.76%	-
YoY %	-77.18%	-0.81%	-5.29%	-46.97%	329.10%	-20.66%	-	-
Horiz. %	38.72%	169.62%	171.01%	180.56%	340.45%	79.34%	100.00%	-
ROE	1.90%	5.75%	5.76%	5.74%	29.30%	1.56%	5.81%	-
YoY %	-66.96%	-0.17%	0.35%	-80.41%	1,778.21%	-73.15%	-	-
Horiz. %	32.70%	98.97%	99.14%	98.80%	504.30%	26.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	47.77	50.29	49.16	50.89	92.77	51.16	36.29	4.68%
YoY %	-5.01%	2.30%	-3.40%	-45.14%	81.33%	40.98%	-	-
Horiz. %	131.63%	138.58%	135.46%	140.23%	255.64%	140.98%	100.00%	-
EPS	1.77	5.29	5.36	5.17	7.27	2.16	7.23	-20.88%
YoY %	-66.54%	-1.31%	3.68%	-28.89%	236.57%	-70.12%	-	-
Horiz. %	24.48%	73.17%	74.14%	71.51%	100.55%	29.88%	100.00%	-
DPS	0.50	1.00	1.00	2.00	3.00	2.00	2.00	-20.61%
YoY %	-50.00%	0.00%	-50.00%	-33.33%	50.00%	0.00%	-	-
Horiz. %	25.00%	50.00%	50.00%	100.00%	150.00%	100.00%	100.00%	-
NAPS	0.93	0.92	0.93	0.90	0.62	1.382	1.2842	-5.23%
YoY %	1.09%	-1.08%	3.33%	45.16%	-55.14%	7.62%	-	-
Horiz. %	72.42%	71.64%	72.42%	70.08%	48.28%	107.62%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,139,202
RPS	42.77	45.03	35.47	36.71	26.76	14.77	7.73	32.95%
YoY %	-5.02%	26.95%	-3.38%	37.18%	81.18%	91.07%	-	-
Horiz. %	553.30%	582.54%	458.86%	474.90%	346.18%	191.07%	100.00%	-
EPS	1.58	4.74	3.87	3.73	5.24	0.62	1.59	-0.10%
YoY %	-66.67%	22.48%	3.75%	-28.82%	745.16%	-61.01%	-	-
Horiz. %	99.37%	298.11%	243.40%	234.59%	329.56%	38.99%	100.00%	-
DPS	0.45	0.90	0.72	1.44	0.87	0.58	0.43	0.75%
YoY %	-50.00%	25.00%	-50.00%	65.52%	50.00%	34.88%	-	-
Horiz. %	104.65%	209.30%	167.44%	334.88%	202.33%	134.88%	100.00%	-
NAPS	0.8326	0.8236	0.6709	0.6492	0.1789	0.399	0.2734	20.37%
YoY %	1.09%	22.76%	3.34%	262.88%	-55.16%	45.94%	-	-
Horiz. %	304.54%	301.24%	245.39%	237.45%	65.44%	145.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.51	0.85	0.66	1.20	1.50	1.02	1.13	-
P/RPS	1.07	1.69	1.34	2.36	1.62	1.99	3.11	-16.27%
YoY %	-36.69%	26.12%	-43.22%	45.68%	-18.59%	-36.01%	-	-
Horiz. %	34.41%	54.34%	43.09%	75.88%	52.09%	63.99%	100.00%	-
P/EPS	28.83	16.06	12.31	23.21	8.26	47.17	15.14	11.32%
YoY %	79.51%	30.46%	-46.96%	180.99%	-82.49%	211.56%	-	-
Horiz. %	190.42%	106.08%	81.31%	153.30%	54.56%	311.56%	100.00%	-
EY	3.47	6.23	8.12	4.31	12.11	2.12	6.60	-10.15%
YoY %	-44.30%	-23.28%	88.40%	-64.41%	471.23%	-67.88%	-	-
Horiz. %	52.58%	94.39%	123.03%	65.30%	183.48%	32.12%	100.00%	-
DY	0.98	1.18	1.52	1.67	2.00	1.96	1.77	-9.37%
YoY %	-16.95%	-22.37%	-8.98%	-16.50%	2.04%	10.73%	-	-
Horiz. %	55.37%	66.67%	85.88%	94.35%	112.99%	110.73%	100.00%	-
P/NAPS	0.55	0.92	0.71	1.33	2.42	0.74	0.88	-7.52%
YoY %	-40.22%	29.58%	-46.62%	-45.04%	227.03%	-15.91%	-	-
Horiz. %	62.50%	104.55%	80.68%	151.14%	275.00%	84.09%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	-
Price	0.505	0.83	0.695	1.15	1.72	0.915	1.26	-
P/RPS	1.06	1.65	1.41	2.26	1.85	1.79	3.47	-17.91%
YoY %	-35.76%	17.02%	-37.61%	22.16%	3.35%	-48.41%	-	-
Horiz. %	30.55%	47.55%	40.63%	65.13%	53.31%	51.59%	100.00%	-
P/EPS	28.54	15.69	12.97	22.24	9.47	42.32	16.89	9.12%
YoY %	81.90%	20.97%	-41.68%	134.85%	-77.62%	150.56%	-	-
Horiz. %	168.98%	92.90%	76.79%	131.68%	56.07%	250.56%	100.00%	-
EY	3.50	6.38	7.71	4.50	10.56	2.36	5.92	-8.37%
YoY %	-45.14%	-17.25%	71.33%	-57.39%	347.46%	-60.14%	-	-
Horiz. %	59.12%	107.77%	130.24%	76.01%	178.38%	39.86%	100.00%	-
DY	0.99	1.20	1.44	1.74	1.74	2.19	1.59	-7.58%
YoY %	-17.50%	-16.67%	-17.24%	0.00%	-20.55%	37.74%	-	-
Horiz. %	62.26%	75.47%	90.57%	109.43%	109.43%	137.74%	100.00%	-
P/NAPS	0.54	0.90	0.75	1.28	2.77	0.66	0.98	-9.44%
YoY %	-40.00%	20.00%	-41.41%	-53.79%	319.70%	-32.65%	-	-
Horiz. %	55.10%	91.84%	76.53%	130.61%	282.65%	67.35%	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 - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-07 15:45:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-07 15:00:00

ADX

Hourly

BUY

2024-05-07 15:00:00

OBV

Hourly

BUY

2024-05-07 14:50:00

TURTLE SYSTEM 20

10 Mins

BUY

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

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

311

CAPITALA

CAPITAL A BERHAD

271

MYEG

MY E.G. SERVICES BHD

268

DNEX

DAGANG NEXCHANGE BERHAD

258

SNS

SNS NETWORK TECHNOLOGY BERHAD

215

PBBANK

PUBLIC BANK BHD

211

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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