[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	140,966	208,948	128,175	217,733	277,759	442,312	356,601	-14.31%
YoY %	-32.54%	63.02%	-41.13%	-21.61%	-37.20%	24.04%	-	-
Horiz. %	39.53%	58.59%	35.94%	61.06%	77.89%	124.04%	100.00%	-
PBT	66,745	84,180	35,558	19,567	10,694	25,838	25,660	17.25%
YoY %	-20.71%	136.74%	81.72%	82.97%	-58.61%	0.69%	-	-
Horiz. %	260.11%	328.06%	138.57%	76.25%	41.68%	100.69%	100.00%	-
Tax	-16,710	-11,535	-11,208	-10,659	-3,872	-9,081	-8,237	12.50%
YoY %	-44.86%	-2.92%	-5.15%	-175.28%	57.36%	-10.25%	-	-
Horiz. %	202.87%	140.04%	136.07%	129.40%	47.01%	110.25%	100.00%	-
NP	50,035	72,645	24,350	8,908	6,822	16,757	17,423	19.20%
YoY %	-31.12%	198.34%	173.35%	30.58%	-59.29%	-3.82%	-	-
Horiz. %	287.18%	416.95%	139.76%	51.13%	39.16%	96.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,071	72,645	24,350	10,099	6,826	16,724	17,341	21.21%
YoY %	-24.19%	198.34%	141.11%	47.95%	-59.18%	-3.56%	-	-
Horiz. %	317.58%	418.92%	140.42%	58.24%	39.36%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	13.70%	31.52%	54.47%	36.21%	35.15%	32.10%	-
YoY %	82.77%	-56.54%	-42.13%	50.43%	3.02%	9.50%	-	-
Horiz. %	78.01%	42.68%	98.19%	169.69%	112.80%	109.50%	100.00%	-
Total Cost	90,931	136,303	103,825	208,825	270,937	425,555	339,178	-19.68%
YoY %	-33.29%	31.28%	-50.28%	-22.92%	-36.33%	25.47%	-	-
Horiz. %	26.81%	40.19%	30.61%	61.57%	79.88%	125.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,700	410,713	323,486	310,986	306,965	305,238	283,863	5.41%
YoY %	-5.12%	26.96%	4.02%	1.31%	0.57%	7.53%	-	-
Horiz. %	137.28%	144.69%	113.96%	109.55%	108.14%	107.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,055	8,939	8,387	7,094	7,080	7,066	6,758	-12.38%
YoY %	-65.82%	6.58%	18.23%	0.20%	0.20%	4.56%	-	-
Horiz. %	45.21%	132.27%	124.10%	104.97%	104.76%	104.56%	100.00%	-
Div Payout %	5.55%	12.31%	34.45%	70.25%	103.72%	42.25%	38.98%	-
YoY %	-54.91%	-64.27%	-50.96%	-32.27%	145.49%	8.39%	-	-
Horiz. %	14.24%	31.58%	88.38%	180.22%	266.09%	108.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	389,700	410,713	323,486	310,986	306,965	305,238	283,863	5.41%
YoY %	-5.12%	26.96%	4.02%	1.31%	0.57%	7.53%	-	-
Horiz. %	137.28%	144.69%	113.96%	109.55%	108.14%	107.53%	100.00%	-
NOSH	305,503	178,796	167,757	141,899	141,602	141,333	135,179	14.54%
YoY %	70.87%	6.58%	18.22%	0.21%	0.19%	4.55%	-	-
Horiz. %	226.00%	132.27%	124.10%	104.97%	104.75%	104.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	35.49%	34.77%	19.00%	4.09%	2.46%	3.79%	4.89%	-
YoY %	2.07%	83.00%	364.55%	66.26%	-35.09%	-22.49%	-	-
Horiz. %	725.77%	711.04%	388.55%	83.64%	50.31%	77.51%	100.00%	-
ROE	14.13%	17.69%	7.53%	3.25%	2.22%	5.48%	6.11%	-
YoY %	-20.12%	134.93%	131.69%	46.40%	-59.49%	-10.31%	-	-
Horiz. %	231.26%	289.53%	123.24%	53.19%	36.33%	89.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	46.14	116.86	76.41	153.44	196.15	312.96	263.80	-25.19%
YoY %	-60.52%	52.94%	-50.20%	-21.77%	-37.32%	18.64%	-	-
Horiz. %	17.49%	44.30%	28.97%	58.17%	74.36%	118.64%	100.00%	-
EPS	16.39	40.63	14.51	7.07	4.82	11.83	12.83	4.16%
YoY %	-59.66%	180.01%	105.23%	46.68%	-59.26%	-7.79%	-	-
Horiz. %	127.75%	316.68%	113.09%	55.11%	37.57%	92.21%	100.00%	-
DPS	1.00	5.00	5.00	5.00	5.00	5.00	5.00	-23.50%
YoY %	-80.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2756	2.2971	1.9283	2.1916	2.1678	2.1597	2.0999	-7.96%
YoY %	-44.47%	19.13%	-12.01%	1.10%	0.38%	2.85%	-	-
Horiz. %	60.75%	109.39%	91.83%	104.37%	103.23%	102.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 142,450
RPS	4.76	7.06	4.33	7.36	9.39	14.95	12.05	-14.32%
YoY %	-32.58%	63.05%	-41.17%	-21.62%	-37.19%	24.07%	-	-
Horiz. %	39.50%	58.59%	35.93%	61.08%	77.93%	124.07%	100.00%	-
EPS	1.86	2.45	0.82	0.34	0.23	0.57	0.59	21.06%
YoY %	-24.08%	198.78%	141.18%	47.83%	-59.65%	-3.39%	-	-
Horiz. %	315.25%	415.25%	138.98%	57.63%	38.98%	96.61%	100.00%	-
DPS	0.10	0.30	0.28	0.24	0.24	0.24	0.23	-12.95%
YoY %	-66.67%	7.14%	16.67%	0.00%	0.00%	4.35%	-	-
Horiz. %	43.48%	130.43%	121.74%	104.35%	104.35%	104.35%	100.00%	-
NAPS	0.1317	0.1388	0.1093	0.1051	0.1037	0.1031	0.0959	5.42%
YoY %	-5.12%	26.99%	4.00%	1.35%	0.58%	7.51%	-	-
Horiz. %	137.33%	144.73%	113.97%	109.59%	108.13%	107.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.83	2.50	3.00	1.41	1.56	1.14	2.65	-
P/RPS	6.13	2.14	3.93	0.92	0.80	0.36	1.00	35.24%
YoY %	186.45%	-45.55%	327.17%	15.00%	122.22%	-64.00%	-	-
Horiz. %	613.00%	214.00%	393.00%	92.00%	80.00%	36.00%	100.00%	-
P/EPS	15.70	6.15	20.67	19.81	32.36	9.63	20.66	-4.46%
YoY %	155.28%	-70.25%	4.34%	-38.78%	236.03%	-53.39%	-	-
Horiz. %	75.99%	29.77%	100.05%	95.89%	156.63%	46.61%	100.00%	-
EY	6.37	16.25	4.84	5.05	3.09	10.38	4.84	4.68%
YoY %	-60.80%	235.74%	-4.16%	63.43%	-70.23%	114.46%	-	-
Horiz. %	131.61%	335.74%	100.00%	104.34%	63.84%	214.46%	100.00%	-
DY	0.35	2.00	1.67	3.55	3.21	4.39	1.89	-24.48%
YoY %	-82.50%	19.76%	-52.96%	10.59%	-26.88%	132.28%	-	-
Horiz. %	18.52%	105.82%	88.36%	187.83%	169.84%	232.28%	100.00%	-
P/NAPS	2.22	1.09	1.56	0.64	0.72	0.53	1.26	9.89%
YoY %	103.67%	-30.13%	143.75%	-11.11%	35.85%	-57.94%	-	-
Horiz. %	176.19%	86.51%	123.81%	50.79%	57.14%	42.06%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	27/08/12	26/08/11	27/08/10	26/08/09	25/08/08	29/08/07	-
Price	2.58	2.49	2.48	1.56	1.64	1.20	2.70	-
P/RPS	5.59	2.13	3.25	1.02	0.84	0.38	1.02	32.74%
YoY %	162.44%	-34.46%	218.63%	21.43%	121.05%	-62.75%	-	-
Horiz. %	548.04%	208.82%	318.63%	100.00%	82.35%	37.25%	100.00%	-
P/EPS	14.31	6.13	17.09	21.92	34.02	10.14	21.05	-6.22%
YoY %	133.44%	-64.13%	-22.03%	-35.57%	235.50%	-51.83%	-	-
Horiz. %	67.98%	29.12%	81.19%	104.13%	161.62%	48.17%	100.00%	-
EY	6.99	16.32	5.85	4.56	2.94	9.86	4.75	6.64%
YoY %	-57.17%	178.97%	28.29%	55.10%	-70.18%	107.58%	-	-
Horiz. %	147.16%	343.58%	123.16%	96.00%	61.89%	207.58%	100.00%	-
DY	0.39	2.01	2.02	3.21	3.05	4.17	1.85	-22.83%
YoY %	-80.60%	-0.50%	-37.07%	5.25%	-26.86%	125.41%	-	-
Horiz. %	21.08%	108.65%	109.19%	173.51%	164.86%	225.41%	100.00%	-
P/NAPS	2.02	1.08	1.29	0.71	0.76	0.56	1.29	7.75%
YoY %	87.04%	-16.28%	81.69%	-6.58%	35.71%	-56.59%	-	-
Horiz. %	156.59%	83.72%	100.00%	55.04%	58.91%	43.41%	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