[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	1,291,592	719,440	1,255,072	1,387,180	1,219,540	922,560	814,184	7.99%
YoY %	79.53%	-42.68%	-9.52%	13.75%	32.19%	13.31%	-	-
Horiz. %	158.64%	88.36%	154.15%	170.38%	149.79%	113.31%	100.00%	-
PBT	12,728	-17,704	58,856	347,024	237,520	223,536	216,724	-37.64%
YoY %	171.89%	-130.08%	-83.04%	46.10%	6.26%	3.14%	-	-
Horiz. %	5.87%	-8.17%	27.16%	160.12%	109.60%	103.14%	100.00%	-
Tax	-8,028	-25,908	-33,652	-104,536	-73,864	-58,944	-56,348	-27.71%
YoY %	69.01%	23.01%	67.81%	-41.52%	-25.31%	-4.61%	-	-
Horiz. %	14.25%	45.98%	59.72%	185.52%	131.09%	104.61%	100.00%	-
NP	4,700	-43,612	25,204	242,488	163,656	164,592	160,376	-44.45%
YoY %	110.78%	-273.04%	-89.61%	48.17%	-0.57%	2.63%	-	-
Horiz. %	2.93%	-27.19%	15.72%	151.20%	102.05%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	728	-24,432	43,456	253,272	175,468	159,628	160,384	-59.29%
YoY %	102.98%	-156.22%	-82.84%	44.34%	9.92%	-0.47%	-	-
Horiz. %	0.45%	-15.23%	27.09%	157.92%	109.40%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.07%	-	57.18%	30.12%	31.10%	26.37%	26.00%	-
YoY %	0.00%	-	89.84%	-3.15%	17.94%	1.42%	-	-
Horiz. %	242.58%	-	219.92%	115.85%	119.62%	101.42%	100.00%	-
Total Cost	1,286,892	763,052	1,229,868	1,144,692	1,055,884	757,968	653,808	11.94%
YoY %	68.65%	-37.96%	7.44%	8.41%	39.30%	15.93%	-	-
Horiz. %	196.83%	116.71%	188.11%	175.08%	161.50%	115.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,399,286	2,527,338	2,507,120	2,522,086	2,053,668	1,968,066	1,360,162	9.91%
YoY %	-5.07%	0.81%	-0.59%	22.81%	4.35%	44.69%	-	-
Horiz. %	176.40%	185.81%	184.33%	185.43%	150.99%	144.69%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	2,399,286	2,527,338	2,507,120	2,522,086	2,053,668	1,968,066	1,360,162	9.91%
YoY %	-5.07%	0.81%	-0.59%	22.81%	4.35%	44.69%	-	-
Horiz. %	176.40%	185.81%	184.33%	185.43%	150.99%	144.69%	100.00%	-
NOSH	2,695,828	2,695,828	2,695,828	2,654,828	2,139,237	2,139,202	855,448	21.07%
YoY %	0.00%	0.00%	1.54%	24.10%	0.00%	150.07%	-	-
Horiz. %	315.14%	315.14%	315.14%	310.34%	250.07%	250.07%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	0.36%	-6.06%	2.01%	17.48%	13.42%	17.84%	19.70%	-
YoY %	105.94%	-401.49%	-88.50%	30.25%	-24.78%	-9.44%	-	-
Horiz. %	1.83%	-30.76%	10.20%	88.73%	68.12%	90.56%	100.00%	-
ROE	0.03%	-0.97%	1.73%	10.04%	8.54%	8.11%	11.79%	-
YoY %	103.09%	-156.07%	-82.77%	17.56%	5.30%	-31.21%	-	-
Horiz. %	0.25%	-8.23%	14.67%	85.16%	72.43%	68.79%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	47.91	26.69	46.56	52.25	57.01	43.13	95.18	-10.80%
YoY %	79.51%	-42.68%	-10.89%	-8.35%	32.18%	-54.69%	-	-
Horiz. %	50.34%	28.04%	48.92%	54.90%	59.90%	45.31%	100.00%	-
EPS	0.04	-0.92	1.60	9.56	8.20	7.48	18.76	-64.10%
YoY %	104.35%	-157.50%	-83.26%	16.59%	9.63%	-60.13%	-	-
Horiz. %	0.21%	-4.90%	8.53%	50.96%	43.71%	39.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.89	0.9375	0.93	0.95	0.96	0.92	1.59	-9.21%
YoY %	-5.07%	0.81%	-2.11%	-1.04%	4.35%	-42.14%	-	-
Horiz. %	55.97%	58.96%	58.49%	59.75%	60.38%	57.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,654,828
RPS	43.56	24.26	42.32	46.78	41.13	31.11	27.46	7.98%
YoY %	79.55%	-42.67%	-9.53%	13.74%	32.21%	13.29%	-	-
Horiz. %	158.63%	88.35%	154.12%	170.36%	149.78%	113.29%	100.00%	-
EPS	0.02	-0.82	1.47	8.54	5.92	5.38	5.41	-60.66%
YoY %	102.44%	-155.78%	-82.79%	44.26%	10.04%	-0.55%	-	-
Horiz. %	0.37%	-15.16%	27.17%	157.86%	109.43%	99.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8091	0.8523	0.8455	0.8505	0.6925	0.6637	0.4587	9.91%
YoY %	-5.07%	0.80%	-0.59%	22.82%	4.34%	44.69%	-	-
Horiz. %	176.39%	185.81%	184.33%	185.42%	150.97%	144.69%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.325	0.39	0.495	0.77	0.615	1.09	1.91	-
P/RPS	0.68	1.46	1.06	1.47	1.08	2.53	2.01	-16.51%
YoY %	-53.42%	37.74%	-27.89%	36.11%	-57.31%	25.87%	-	-
Horiz. %	33.83%	72.64%	52.74%	73.13%	53.73%	125.87%	100.00%	-
P/EPS	1,203.49	-43.03	30.71	8.07	7.50	14.61	10.19	121.42%
YoY %	2,896.86%	-240.12%	280.55%	7.60%	-48.67%	43.38%	-	-
Horiz. %	11,810.50%	-422.28%	301.37%	79.20%	73.60%	143.38%	100.00%	-
EY	0.08	-2.32	3.26	12.39	13.34	6.85	9.82	-55.12%
YoY %	103.45%	-171.17%	-73.69%	-7.12%	94.74%	-30.24%	-	-
Horiz. %	0.81%	-23.63%	33.20%	126.17%	135.85%	69.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.42	0.53	0.81	0.64	1.18	1.20	-17.79%
YoY %	-11.90%	-20.75%	-34.57%	26.56%	-45.76%	-1.67%	-	-
Horiz. %	30.83%	35.00%	44.17%	67.50%	53.33%	98.33%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/22	30/11/21	27/11/20	26/11/19	30/11/18	28/11/17	25/11/16	-
Price	0.35	0.39	0.50	0.83	0.44	0.95	2.32	-
P/RPS	0.73	1.46	1.07	1.59	0.77	2.20	2.44	-18.21%
YoY %	-50.00%	36.45%	-32.70%	106.49%	-65.00%	-9.84%	-	-
Horiz. %	29.92%	59.84%	43.85%	65.16%	31.56%	90.16%	100.00%	-
P/EPS	1,296.07	-43.03	31.02	8.70	5.36	12.73	12.37	117.04%
YoY %	3,112.01%	-238.72%	256.55%	62.31%	-57.89%	2.91%	-	-
Horiz. %	10,477.53%	-347.86%	250.77%	70.33%	43.33%	102.91%	100.00%	-
EY	0.08	-2.32	3.22	11.49	18.64	7.85	8.08	-53.64%
YoY %	103.45%	-172.05%	-71.98%	-38.36%	137.45%	-2.85%	-	-
Horiz. %	0.99%	-28.71%	39.85%	142.20%	230.69%	97.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.42	0.54	0.87	0.46	1.03	1.46	-19.74%
YoY %	-7.14%	-22.22%	-37.93%	89.13%	-55.34%	-29.45%	-	-
Horiz. %	26.71%	28.77%	36.99%	59.59%	31.51%	70.55%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 08:00:00

EMA 5

Daily

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

MYEG

MY E.G. SERVICES BHD

432

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

PBBANK

PUBLIC BANK BHD

242

CAPITALA

CAPITAL A BERHAD

231

SAPNRG

SAPURA ENERGY BERHAD

209

TOPGLOV

TOP GLOVE CORPORATION BHD

204

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

0.115

0.00

128,843,400

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC-WA

0.05

0.00

18,482,000

SENDAI

0.58

+0.01

14,574,900

BSLCORP-OR

0.005

0.00

12,469,600

ICONIC

0.125

+0.005

11,038,400

KAB-CC

0.09

0.00

10,790,000

TANCO-WC

0.54

0.00

10,759,400

More active Stocks

F&N

32.78

+0.28

1,500

MPI

31.48

+0.28

100

VSTECS

3.00

+0.24

1,577,900

PIE

6.00

+0.17

204,500

HLIND

10.94

+0.14

100

PETDAG

21.92

+0.12

100

MISC

8.29

+0.09

28,800

GENP

6.19

+0.09

4,800

GESHEN

4.14

+0.08

10,600

UTDPLT

25.48

+0.08

4,200

More gainer Stocks

HEIM

23.60

-0.16

1,400

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

MNRB

2.24

-0.08

3,351,800

DLADY

33.20

-0.08

2,100

HLBANK

19.64

-0.06

1,700

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