[EWEIN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	99,501	47,228	49,680	20,266	20,387	27,244	43,541	14.76%
YoY %	110.68%	-4.94%	145.14%	-0.59%	-25.17%	-37.43%	-	-
Horiz. %	228.52%	108.47%	114.10%	46.54%	46.82%	62.57%	100.00%	-
PBT	37,542	11,860	15,919	1,180	697	742	3,252	50.30%
YoY %	216.54%	-25.50%	1,249.07%	69.30%	-6.06%	-77.18%	-	-
Horiz. %	1,154.43%	364.70%	489.51%	36.29%	21.43%	22.82%	100.00%	-
Tax	-8,310	-3,260	-4,128	-436	-482	-247	-575	56.03%
YoY %	-154.91%	21.03%	-846.79%	9.54%	-95.14%	57.04%	-	-
Horiz. %	1,445.22%	566.96%	717.91%	75.83%	83.83%	42.96%	100.00%	-
NP	29,232	8,600	11,791	744	215	495	2,677	48.92%
YoY %	239.91%	-27.06%	1,484.81%	246.05%	-56.57%	-81.51%	-	-
Horiz. %	1,091.97%	321.26%	440.46%	27.79%	8.03%	18.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,686	5,651	7,924	1,204	370	461	2,906	41.83%
YoY %	319.15%	-28.69%	558.14%	225.41%	-19.74%	-84.14%	-	-
Horiz. %	815.07%	194.46%	272.68%	41.43%	12.73%	15.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	27.49%	25.93%	36.95%	69.15%	33.29%	17.68%	-
YoY %	-19.46%	6.02%	-29.82%	-46.57%	107.72%	88.29%	-	-
Horiz. %	125.23%	155.49%	146.66%	208.99%	391.12%	188.29%	100.00%	-
Total Cost	70,269	38,628	37,889	19,522	20,172	26,749	40,864	9.45%
YoY %	81.91%	1.95%	94.08%	-3.22%	-24.59%	-34.54%	-	-
Horiz. %	171.96%	94.53%	92.72%	47.77%	49.36%	65.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	232,220	176,648	137,231	110,844	80,166	81,722	95,592	15.93%
YoY %	31.46%	28.72%	23.81%	38.27%	-1.90%	-14.51%	-	-
Horiz. %	242.93%	184.79%	143.56%	115.96%	83.86%	85.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	232,220	176,648	137,231	110,844	80,166	81,722	95,592	15.93%
YoY %	31.46%	28.72%	23.81%	38.27%	-1.90%	-14.51%	-	-
Horiz. %	242.93%	184.79%	143.56%	115.96%	83.86%	85.49%	100.00%	-
NOSH	301,585	301,585	221,340	191,111	154,166	104,772	127,456	15.42%
YoY %	0.00%	36.25%	15.82%	23.96%	47.14%	-17.80%	-	-
Horiz. %	236.62%	236.62%	173.66%	149.94%	120.96%	82.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	29.38%	18.21%	23.73%	3.67%	1.05%	1.82%	6.15%	-
YoY %	61.34%	-23.26%	546.59%	249.52%	-42.31%	-70.41%	-	-
Horiz. %	477.72%	296.10%	385.85%	59.67%	17.07%	29.59%	100.00%	-
ROE	10.20%	3.20%	5.77%	1.09%	0.46%	0.56%	3.04%	-
YoY %	218.75%	-44.54%	429.36%	136.96%	-17.86%	-81.58%	-	-
Horiz. %	335.53%	105.26%	189.80%	35.86%	15.13%	18.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	32.99	17.38	22.45	10.60	13.22	26.00	34.16	-0.57%
YoY %	89.82%	-22.58%	111.79%	-19.82%	-49.15%	-23.89%	-	-
Horiz. %	96.57%	50.88%	65.72%	31.03%	38.70%	76.11%	100.00%	-
EPS	7.85	2.08	3.58	0.63	0.24	0.44	2.28	22.87%
YoY %	277.40%	-41.90%	468.25%	162.50%	-45.45%	-80.70%	-	-
Horiz. %	344.30%	91.23%	157.02%	27.63%	10.53%	19.30%	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	0.77	0.65	0.62	0.58	0.52	0.78	0.75	0.43%
YoY %	18.46%	4.84%	6.90%	11.54%	-33.33%	4.00%	-	-
Horiz. %	102.67%	86.67%	82.67%	77.33%	69.33%	104.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 192,962
RPS	32.99	15.66	16.47	6.72	6.76	9.03	14.44	14.75%
YoY %	110.66%	-4.92%	145.09%	-0.59%	-25.14%	-37.47%	-	-
Horiz. %	228.46%	108.45%	114.06%	46.54%	46.81%	62.53%	100.00%	-
EPS	7.85	1.87	2.63	0.40	0.12	0.15	0.96	41.91%
YoY %	319.79%	-28.90%	557.50%	233.33%	-20.00%	-84.38%	-	-
Horiz. %	817.71%	194.79%	273.96%	41.67%	12.50%	15.62%	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	0.77	0.5857	0.455	0.3675	0.2658	0.271	0.317	15.93%
YoY %	31.47%	28.73%	23.81%	38.26%	-1.92%	-14.51%	-	-
Horiz. %	242.90%	184.76%	143.53%	115.93%	83.85%	85.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.74	0.63	0.84	0.75	0.585	0.87	0.77	-
P/RPS	2.24	3.63	3.74	7.07	4.42	3.35	2.25	-0.07%
YoY %	-38.29%	-2.94%	-47.10%	59.95%	31.94%	48.89%	-	-
Horiz. %	99.56%	161.33%	166.22%	314.22%	196.44%	148.89%	100.00%	-
P/EPS	9.42	30.30	23.46	119.05	243.75	197.73	33.77	-19.15%
YoY %	-68.91%	29.16%	-80.29%	-51.16%	23.27%	485.52%	-	-
Horiz. %	27.89%	89.72%	69.47%	352.53%	721.79%	585.52%	100.00%	-
EY	10.61	3.30	4.26	0.84	0.41	0.51	2.96	23.69%
YoY %	221.52%	-22.54%	407.14%	104.88%	-19.61%	-82.77%	-	-
Horiz. %	358.45%	111.49%	143.92%	28.38%	13.85%	17.23%	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	0.96	0.97	1.35	1.29	1.13	1.12	1.03	-1.16%
YoY %	-1.03%	-28.15%	4.65%	14.16%	0.89%	8.74%	-	-
Horiz. %	93.20%	94.17%	131.07%	125.24%	109.71%	108.74%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	28/08/17	24/08/16	21/08/15	26/08/14	29/08/13	27/08/12	-
Price	0.81	0.515	0.87	0.665	0.585	0.875	0.83	-
P/RPS	2.46	2.96	3.88	6.27	4.42	3.37	2.43	0.20%
YoY %	-16.89%	-23.71%	-38.12%	41.86%	31.16%	38.68%	-	-
Horiz. %	101.23%	121.81%	159.67%	258.02%	181.89%	138.68%	100.00%	-
P/EPS	10.31	24.77	24.30	105.56	243.75	198.86	36.40	-18.95%
YoY %	-58.38%	1.93%	-76.98%	-56.69%	22.57%	446.32%	-	-
Horiz. %	28.32%	68.05%	66.76%	290.00%	669.64%	546.32%	100.00%	-
EY	9.70	4.04	4.11	0.95	0.41	0.50	2.75	23.36%
YoY %	140.10%	-1.70%	332.63%	131.71%	-18.00%	-81.82%	-	-
Horiz. %	352.73%	146.91%	149.45%	34.55%	14.91%	18.18%	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	1.05	0.79	1.40	1.15	1.13	1.12	1.11	-0.92%
YoY %	32.91%	-43.57%	21.74%	1.77%	0.89%	0.90%	-	-
Horiz. %	94.59%	71.17%	126.13%	103.60%	101.80%	100.90%	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

2024-05-08 12:00:00

EMA 5

Hourly

SELL

2024-05-08 09:30:00

EMA 5

30 Mins

SELL

2024-05-08 09:15:00

EMA 5

5 Mins

SELL

2024-05-08 09:10:00

EMA 5

10 Mins

SELL

2024-05-08 09:05:00

ADX

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

390

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

HLIND

HONG LEONG INDUSTRIES BHD

364

MYEG

MY E.G. SERVICES BHD

360

PTRANS

PERAK TRANSIT BERHAD

357

CAPITALA

CAPITAL A BERHAD

308

DNEX

DAGANG NEXCHANGE BERHAD

281

RANHILL

RANHILL UTILITIES BERHAD

273

PBBANK

PUBLIC BANK BHD

257

Daily Stocks

BCMALL

0.02

+0.01

518,364,300

HSI-CXG

0.155

-0.01

275,222,200

INIX-OR

0.02

0.00

141,839,900

MYEG

0.975

+0.055

138,828,000

HSI-HUT

0.22

+0.01

133,116,400

0.115

+0.005

93,828,000

TECHNAX

0.01

0.00

85,111,400

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

F&N

32.52

+0.32

122,100

LPI

12.30

+0.22

38,800

BURSA

7.94

+0.17

2,368,500

AYER

7.18

+0.17

4,200

YTLPOWR

5.03

+0.15

12,126,000

XIAOMI-C30

0.255

+0.135

28,500

SIMEPLT

4.60

+0.12

3,444,400

LAGENDA

1.65

+0.10

1,766,100

SCIENTX

4.38

+0.10

1,075,100

NESTLE

128.40

+0.10

23,400

More gainer Stocks

DLADY

33.68

-0.62

19,200

AJI

19.04

-0.50

330,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

27,800

ARKA

1.92

-0.12

19,400

HARISON

9.32

-0.11

9,700

TENAGA

12.38

-0.10

1,807,100

PARAGON

3.47

-0.10

76,100

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