[EKOVEST] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	438,015	229,126	140,966	208,948	128,175	217,733	277,759	7.88%
YoY %	91.17%	62.54%	-32.54%	63.02%	-41.13%	-21.61%	-	-
Horiz. %	157.70%	82.49%	50.75%	75.23%	46.15%	78.39%	100.00%	-
PBT	31,766	7,726	66,745	84,180	35,558	19,567	10,694	19.88%
YoY %	311.16%	-88.42%	-20.71%	136.74%	81.72%	82.97%	-	-
Horiz. %	297.05%	72.25%	624.14%	787.17%	332.50%	182.97%	100.00%	-
Tax	-11,760	5,474	-16,710	-11,535	-11,208	-10,659	-3,872	20.33%
YoY %	-314.83%	132.76%	-44.86%	-2.92%	-5.15%	-175.28%	-	-
Horiz. %	303.72%	-141.37%	431.56%	297.91%	289.46%	275.28%	100.00%	-
NP	20,006	13,200	50,035	72,645	24,350	8,908	6,822	19.62%
YoY %	51.56%	-73.62%	-31.12%	198.34%	173.35%	30.58%	-	-
Horiz. %	293.26%	193.49%	733.44%	1,064.86%	356.93%	130.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,512	47,111	55,071	72,645	24,350	10,099	6,826	18.08%
YoY %	-60.71%	-14.45%	-24.19%	198.34%	141.11%	47.95%	-	-
Horiz. %	271.20%	690.17%	806.78%	1,064.24%	356.72%	147.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.02%	-70.85%	25.04%	13.70%	31.52%	54.47%	36.21%	-
YoY %	152.25%	-382.95%	82.77%	-56.54%	-42.13%	50.43%	-	-
Horiz. %	102.24%	-195.66%	69.15%	37.83%	87.05%	150.43%	100.00%	-
Total Cost	418,009	215,926	90,931	136,303	103,825	208,825	270,937	7.49%
YoY %	93.59%	137.46%	-33.29%	31.28%	-50.28%	-22.92%	-	-
Horiz. %	154.28%	79.70%	33.56%	50.31%	38.32%	77.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,183,138	810,847	389,700	410,713	323,486	310,986	306,965	25.20%
YoY %	45.91%	108.07%	-5.12%	26.96%	4.02%	1.31%	-	-
Horiz. %	385.43%	264.15%	126.95%	133.80%	105.38%	101.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	17,122	12,628	3,055	8,939	8,387	7,094	7,080	15.84%
YoY %	35.59%	313.36%	-65.82%	6.58%	18.23%	0.20%	-	-
Horiz. %	241.84%	178.36%	43.15%	126.26%	118.46%	100.20%	100.00%	-
Div Payout %	92.49%	26.80%	5.55%	12.31%	34.45%	70.25%	103.72%	-
YoY %	245.11%	382.88%	-54.91%	-64.27%	-50.96%	-32.27%	-	-
Horiz. %	89.17%	25.84%	5.35%	11.87%	33.21%	67.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,183,138	810,847	389,700	410,713	323,486	310,986	306,965	25.20%
YoY %	45.91%	108.07%	-5.12%	26.96%	4.02%	1.31%	-	-
Horiz. %	385.43%	264.15%	126.95%	133.80%	105.38%	101.31%	100.00%	-
NOSH	856,105	855,448	305,503	178,796	167,757	141,899	141,602	34.95%
YoY %	0.08%	180.01%	70.87%	6.58%	18.22%	0.21%	-	-
Horiz. %	604.59%	604.12%	215.75%	126.27%	118.47%	100.21%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.57%	5.76%	35.49%	34.77%	19.00%	4.09%	2.46%	-
YoY %	-20.66%	-83.77%	2.07%	83.00%	364.55%	66.26%	-	-
Horiz. %	185.77%	234.15%	1,442.68%	1,413.41%	772.36%	166.26%	100.00%	-
ROE	1.56%	5.81%	14.13%	17.69%	7.53%	3.25%	2.22%	-
YoY %	-73.15%	-58.88%	-20.12%	134.93%	131.69%	46.40%	-	-
Horiz. %	70.27%	261.71%	636.49%	796.85%	339.19%	146.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	51.16	36.29	46.14	116.86	76.41	153.44	196.15	-20.05%
YoY %	40.98%	-21.35%	-60.52%	52.94%	-50.20%	-21.77%	-	-
Horiz. %	26.08%	18.50%	23.52%	59.58%	38.95%	78.23%	100.00%	-
EPS	2.16	7.23	16.39	40.63	14.51	7.07	4.82	-12.51%
YoY %	-70.12%	-55.89%	-59.66%	180.01%	105.23%	46.68%	-	-
Horiz. %	44.81%	150.00%	340.04%	842.95%	301.04%	146.68%	100.00%	-
DPS	2.00	2.00	1.00	5.00	5.00	5.00	5.00	-14.15%
YoY %	0.00%	100.00%	-80.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	20.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.382	1.2842	1.2756	2.2971	1.9283	2.1916	2.1678	-7.22%
YoY %	7.62%	0.67%	-44.47%	19.13%	-12.01%	1.10%	-	-
Horiz. %	63.75%	59.24%	58.84%	105.96%	88.95%	101.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 178,822
RPS	14.80	7.74	4.76	7.06	4.33	7.36	9.39	7.87%
YoY %	91.21%	62.61%	-32.58%	63.05%	-41.17%	-21.62%	-	-
Horiz. %	157.61%	82.43%	50.69%	75.19%	46.11%	78.38%	100.00%	-
EPS	0.63	1.59	1.86	2.45	0.82	0.34	0.23	18.27%
YoY %	-60.38%	-14.52%	-24.08%	198.78%	141.18%	47.83%	-	-
Horiz. %	273.91%	691.30%	808.70%	1,065.22%	356.52%	147.83%	100.00%	-
DPS	0.58	0.43	0.10	0.30	0.28	0.24	0.24	15.83%
YoY %	34.88%	330.00%	-66.67%	7.14%	16.67%	0.00%	-	-
Horiz. %	241.67%	179.17%	41.67%	125.00%	116.67%	100.00%	100.00%	-
NAPS	0.3998	0.274	0.1317	0.1388	0.1093	0.1051	0.1037	25.20%
YoY %	45.91%	108.05%	-5.12%	26.99%	4.00%	1.35%	-	-
Horiz. %	385.54%	264.22%	127.00%	133.85%	105.40%	101.35%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.02	1.13	2.83	2.50	3.00	1.41	1.56	-
P/RPS	1.99	3.11	6.13	2.14	3.93	0.92	0.80	16.39%
YoY %	-36.01%	-49.27%	186.45%	-45.55%	327.17%	15.00%	-	-
Horiz. %	248.75%	388.75%	766.25%	267.50%	491.25%	115.00%	100.00%	-
P/EPS	47.17	15.14	15.70	6.15	20.67	19.81	32.36	6.47%
YoY %	211.56%	-3.57%	155.28%	-70.25%	4.34%	-38.78%	-	-
Horiz. %	145.77%	46.79%	48.52%	19.00%	63.88%	61.22%	100.00%	-
EY	2.12	6.60	6.37	16.25	4.84	5.05	3.09	-6.08%
YoY %	-67.88%	3.61%	-60.80%	235.74%	-4.16%	63.43%	-	-
Horiz. %	68.61%	213.59%	206.15%	525.89%	156.63%	163.43%	100.00%	-
DY	1.96	1.77	0.35	2.00	1.67	3.55	3.21	-7.88%
YoY %	10.73%	405.71%	-82.50%	19.76%	-52.96%	10.59%	-	-
Horiz. %	61.06%	55.14%	10.90%	62.31%	52.02%	110.59%	100.00%	-
P/NAPS	0.74	0.88	2.22	1.09	1.56	0.64	0.72	0.45%
YoY %	-15.91%	-60.36%	103.67%	-30.13%	143.75%	-11.11%	-	-
Horiz. %	102.78%	122.22%	308.33%	151.39%	216.67%	88.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	29/08/14	30/08/13	27/08/12	26/08/11	27/08/10	26/08/09	-
Price	0.915	1.26	2.58	2.49	2.48	1.56	1.64	-
P/RPS	1.79	3.47	5.59	2.13	3.25	1.02	0.84	13.43%
YoY %	-48.41%	-37.92%	162.44%	-34.46%	218.63%	21.43%	-	-
Horiz. %	213.10%	413.10%	665.48%	253.57%	386.90%	121.43%	100.00%	-
P/EPS	42.32	16.89	14.31	6.13	17.09	21.92	34.02	3.70%
YoY %	150.56%	18.03%	133.44%	-64.13%	-22.03%	-35.57%	-	-
Horiz. %	124.40%	49.65%	42.06%	18.02%	50.24%	64.43%	100.00%	-
EY	2.36	5.92	6.99	16.32	5.85	4.56	2.94	-3.59%
YoY %	-60.14%	-15.31%	-57.17%	178.97%	28.29%	55.10%	-	-
Horiz. %	80.27%	201.36%	237.76%	555.10%	198.98%	155.10%	100.00%	-
DY	2.19	1.59	0.39	2.01	2.02	3.21	3.05	-5.36%
YoY %	37.74%	307.69%	-80.60%	-0.50%	-37.07%	5.25%	-	-
Horiz. %	71.80%	52.13%	12.79%	65.90%	66.23%	105.25%	100.00%	-
P/NAPS	0.66	0.98	2.02	1.08	1.29	0.71	0.76	-2.32%
YoY %	-32.65%	-51.49%	87.04%	-16.28%	81.69%	-6.58%	-	-
Horiz. %	86.84%	128.95%	265.79%	142.11%	169.74%	93.42%	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