[EKOVEST] YoY Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	318,453	291,072	119,014	45,876	61,119	73,043	37,500	42.78%
YoY %	9.41%	144.57%	159.43%	-24.94%	-16.32%	94.78%	-	-
Horiz. %	849.21%	776.19%	317.37%	122.34%	162.98%	194.78%	100.00%	-
PBT	50,835	158,762	17,517	5,689	29,906	33,002	21,467	15.43%
YoY %	-67.98%	806.33%	207.91%	-80.98%	-9.38%	53.73%	-	-
Horiz. %	236.81%	739.56%	81.60%	26.50%	139.31%	153.73%	100.00%	-
Tax	-30,102	-23,258	-8,017	4,833	-11,053	706	-5,284	33.60%
YoY %	-29.43%	-190.11%	-265.88%	143.73%	-1,665.58%	113.36%	-	-
Horiz. %	569.68%	440.16%	151.72%	-91.46%	209.18%	-13.36%	100.00%	-
NP	20,733	135,504	9,500	10,522	18,853	33,708	16,183	4.21%
YoY %	-84.70%	1,326.36%	-9.71%	-44.19%	-44.07%	108.29%	-	-
Horiz. %	128.12%	837.32%	58.70%	65.02%	116.50%	208.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,417	136,173	8,669	36,996	18,788	33,708	16,183	2.17%
YoY %	-86.48%	1,470.80%	-76.57%	96.91%	-44.26%	108.29%	-	-
Horiz. %	113.80%	841.46%	53.57%	228.61%	116.10%	208.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.22%	14.65%	45.77%	-84.95%	36.96%	-2.14%	24.61%	-
YoY %	304.23%	-67.99%	153.88%	-329.84%	1,827.10%	-108.70%	-	-
Horiz. %	240.63%	59.53%	185.98%	-345.18%	150.18%	-8.70%	100.00%	-
Total Cost	297,720	155,568	109,514	35,354	42,266	39,335	21,317	55.12%
YoY %	91.38%	42.05%	209.76%	-16.35%	7.45%	84.52%	-	-
Horiz. %	1,396.63%	729.78%	513.74%	165.85%	198.27%	184.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,925,282	1,318,245	856,344	814,067	779,381	410,772	345,082	33.14%
YoY %	46.05%	53.94%	5.19%	4.45%	89.74%	19.04%	-	-
Horiz. %	557.92%	382.01%	248.16%	235.91%	225.85%	119.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	42,784	25,663	17,126	12,628	3,054	8,941	8,940	29.78%
YoY %	66.71%	49.85%	35.62%	313.49%	-65.84%	0.01%	-	-
Horiz. %	478.57%	287.06%	191.57%	141.25%	34.16%	100.01%	100.00%	-
Div Payout %	232.31%	18.85%	197.56%	34.13%	16.26%	26.53%	55.25%	-
YoY %	1,132.41%	-90.46%	478.85%	109.90%	-38.71%	-51.98%	-	-
Horiz. %	420.47%	34.12%	357.57%	61.77%	29.43%	48.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,925,282	1,318,245	856,344	814,067	779,381	410,772	345,082	33.14%
YoY %	46.05%	53.94%	5.19%	4.45%	89.74%	19.04%	-	-
Horiz. %	557.92%	382.01%	248.16%	235.91%	225.85%	119.04%	100.00%	-
NOSH	2,139,202	855,448	856,344	855,448	305,495	178,822	178,817	51.17%
YoY %	150.07%	-0.10%	0.10%	180.02%	70.84%	0.00%	-	-
Horiz. %	1,196.31%	478.39%	478.89%	478.39%	170.84%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.51%	46.55%	7.98%	22.94%	30.85%	46.15%	43.15%	-
YoY %	-86.02%	483.33%	-65.21%	-25.64%	-33.15%	6.95%	-	-
Horiz. %	15.09%	107.88%	18.49%	53.16%	71.49%	106.95%	100.00%	-
ROE	0.96%	10.33%	1.01%	4.54%	2.41%	8.21%	4.69%	-
YoY %	-90.71%	922.77%	-77.75%	88.38%	-70.65%	75.05%	-	-
Horiz. %	20.47%	220.26%	21.54%	96.80%	51.39%	175.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	14.89	34.03	13.90	7.27	20.01	40.85	20.97	-5.54%
YoY %	-56.24%	144.82%	91.20%	-63.67%	-51.02%	94.80%	-	-
Horiz. %	71.01%	162.28%	66.29%	34.67%	95.42%	194.80%	100.00%	-
EPS	0.86	15.92	1.01	5.86	6.15	18.85	9.05	-32.42%
YoY %	-94.60%	1,476.24%	-82.76%	-4.72%	-67.37%	108.29%	-	-
Horiz. %	9.50%	175.91%	11.16%	64.75%	67.96%	208.29%	100.00%	-
DPS	2.00	3.00	2.00	2.00	1.00	5.00	5.00	-14.15%
YoY %	-33.33%	50.00%	0.00%	100.00%	-80.00%	0.00%	-	-
Horiz. %	40.00%	60.00%	40.00%	40.00%	20.00%	100.00%	100.00%	-
NAPS	0.90	1.541	1.00	1.2893	2.5512	2.2971	1.9298	-11.92%
YoY %	-41.60%	54.10%	-22.44%	-49.46%	11.06%	19.03%	-	-
Horiz. %	46.64%	79.85%	51.82%	66.81%	132.20%	119.03%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 855,448
RPS	10.74	9.82	4.01	1.55	2.06	2.46	1.26	42.87%
YoY %	9.37%	144.89%	158.71%	-24.76%	-16.26%	95.24%	-	-
Horiz. %	852.38%	779.37%	318.25%	123.02%	163.49%	195.24%	100.00%	-
EPS	0.62	4.59	0.29	1.25	0.63	1.14	0.55	2.01%
YoY %	-86.49%	1,482.76%	-76.80%	98.41%	-44.74%	107.27%	-	-
Horiz. %	112.73%	834.55%	52.73%	227.27%	114.55%	207.27%	100.00%	-
DPS	1.44	0.87	0.58	0.43	0.10	0.30	0.30	29.84%
YoY %	65.52%	50.00%	34.88%	330.00%	-66.67%	0.00%	-	-
Horiz. %	480.00%	290.00%	193.33%	143.33%	33.33%	100.00%	100.00%	-
NAPS	0.6492	0.4445	0.2888	0.2745	0.2628	0.1385	0.1164	33.13%
YoY %	46.05%	53.91%	5.21%	4.45%	89.75%	18.99%	-	-
Horiz. %	557.73%	381.87%	248.11%	235.82%	225.77%	118.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.20	1.50	1.02	1.13	2.83	2.50	3.00	-
P/RPS	8.06	4.41	7.34	15.55	14.15	6.12	14.31	-9.11%
YoY %	82.77%	-39.92%	-52.80%	9.89%	131.21%	-57.23%	-	-
Horiz. %	56.32%	30.82%	51.29%	108.67%	98.88%	42.77%	100.00%	-
P/EPS	139.38	9.42	100.76	19.29	46.02	13.26	33.15	27.01%
YoY %	1,379.62%	-90.65%	422.34%	-58.08%	247.06%	-60.00%	-	-
Horiz. %	420.45%	28.42%	303.95%	58.19%	138.82%	40.00%	100.00%	-
EY	0.72	10.61	0.99	5.19	2.17	7.54	3.02	-21.23%
YoY %	-93.21%	971.72%	-80.92%	139.17%	-71.22%	149.67%	-	-
Horiz. %	23.84%	351.32%	32.78%	171.85%	71.85%	249.67%	100.00%	-
DY	1.67	2.00	1.96	1.77	0.35	2.00	1.67	0.00%
YoY %	-16.50%	2.04%	10.73%	405.71%	-82.50%	19.76%	-	-
Horiz. %	100.00%	119.76%	117.37%	105.99%	20.96%	119.76%	100.00%	-
P/NAPS	1.33	0.97	1.02	0.88	1.11	1.09	1.55	-2.51%
YoY %	37.11%	-4.90%	15.91%	-20.72%	1.83%	-29.68%	-	-
Horiz. %	85.81%	62.58%	65.81%	56.77%	71.61%	70.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	27/08/12	26/08/11	-
Price	1.15	1.72	0.915	1.26	2.58	2.49	2.48	-
P/RPS	7.73	5.06	6.58	17.34	12.90	6.10	11.83	-6.84%
YoY %	52.77%	-23.10%	-62.05%	34.42%	111.48%	-48.44%	-	-
Horiz. %	65.34%	42.77%	55.62%	146.58%	109.04%	51.56%	100.00%	-
P/EPS	133.58	10.81	90.39	21.50	41.95	13.21	27.40	30.18%
YoY %	1,135.71%	-88.04%	320.42%	-48.75%	217.56%	-51.79%	-	-
Horiz. %	487.52%	39.45%	329.89%	78.47%	153.10%	48.21%	100.00%	-
EY	0.75	9.25	1.11	4.65	2.38	7.57	3.65	-23.16%
YoY %	-91.89%	733.33%	-76.13%	95.38%	-68.56%	107.40%	-	-
Horiz. %	20.55%	253.42%	30.41%	127.40%	65.21%	207.40%	100.00%	-
DY	1.74	1.74	2.19	1.59	0.39	2.01	2.02	-2.45%
YoY %	0.00%	-20.55%	37.74%	307.69%	-80.60%	-0.50%	-	-
Horiz. %	86.14%	86.14%	108.42%	78.71%	19.31%	99.50%	100.00%	-
P/NAPS	1.28	1.12	0.92	0.98	1.01	1.08	1.29	-0.12%
YoY %	14.29%	21.74%	-6.12%	-2.97%	-6.48%	-16.28%	-	-
Horiz. %	99.22%	86.82%	71.32%	75.97%	78.29%	83.72%	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