[EKOVEST] YoY Quarter Result on 30-Jun-2016 [#4]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	338,499	302,681	318,453	291,072	119,014	45,876	61,119	32.99%
YoY %	11.83%	-4.95%	9.41%	144.57%	159.43%	-24.94%	-	-
Horiz. %	553.84%	495.23%	521.04%	476.24%	194.73%	75.06%	100.00%	-
PBT	57,599	1,453	50,835	158,762	17,517	5,689	29,906	11.53%
YoY %	3,864.14%	-97.14%	-67.98%	806.33%	207.91%	-80.98%	-	-
Horiz. %	192.60%	4.86%	169.98%	530.87%	58.57%	19.02%	100.00%	-
Tax	-40,930	-10,140	-30,102	-23,258	-8,017	4,833	-11,053	24.37%
YoY %	-303.65%	66.31%	-29.43%	-190.11%	-265.88%	143.73%	-	-
Horiz. %	370.31%	91.74%	272.34%	210.42%	72.53%	-43.73%	100.00%	-
NP	16,669	-8,687	20,733	135,504	9,500	10,522	18,853	-2.03%
YoY %	291.88%	-141.90%	-84.70%	1,326.36%	-9.71%	-44.19%	-	-
Horiz. %	88.42%	-46.08%	109.97%	718.74%	50.39%	55.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,298	1,217	18,417	136,173	8,669	36,996	18,788	3.64%
YoY %	1,814.38%	-93.39%	-86.48%	1,470.80%	-76.57%	96.91%	-	-
Horiz. %	124.00%	6.48%	98.03%	724.79%	46.14%	196.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	71.06%	697.87%	59.22%	14.65%	45.77%	-84.95%	36.96%	-
YoY %	-89.82%	1,078.44%	304.23%	-67.99%	153.88%	-329.84%	-	-
Horiz. %	192.26%	1,888.18%	160.23%	39.64%	123.84%	-229.84%	100.00%	-
Total Cost	321,830	311,368	297,720	155,568	109,514	35,354	42,266	40.24%
YoY %	3.36%	4.58%	91.38%	42.05%	209.76%	-16.35%	-	-
Horiz. %	761.44%	736.69%	704.40%	368.07%	259.11%	83.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,442,441	1,989,458	1,925,282	1,318,245	856,344	814,067	779,381	20.95%
YoY %	22.77%	3.33%	46.05%	53.94%	5.19%	4.45%	-	-
Horiz. %	313.38%	255.26%	247.03%	169.14%	109.87%	104.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	26,548	21,392	42,784	25,663	17,126	12,628	3,054	43.36%
YoY %	24.10%	-50.00%	66.71%	49.85%	35.62%	313.49%	-	-
Horiz. %	869.29%	700.46%	1,400.92%	840.31%	560.77%	413.49%	100.00%	-
Div Payout %	113.95%	1,757.77%	232.31%	18.85%	197.56%	34.13%	16.26%	-
YoY %	-93.52%	656.65%	1,132.41%	-90.46%	478.85%	109.90%	-	-
Horiz. %	700.80%	10,810.39%	1,428.72%	115.93%	1,215.01%	209.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,442,441	1,989,458	1,925,282	1,318,245	856,344	814,067	779,381	20.95%
YoY %	22.77%	3.33%	46.05%	53.94%	5.19%	4.45%	-	-
Horiz. %	313.38%	255.26%	247.03%	169.14%	109.87%	104.45%	100.00%	-
NOSH	2,591,447	2,139,202	2,139,202	855,448	856,344	855,448	305,495	42.78%
YoY %	21.14%	0.00%	150.07%	-0.10%	0.10%	180.02%	-	-
Horiz. %	848.28%	700.24%	700.24%	280.02%	280.31%	280.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.92%	-2.87%	6.51%	46.55%	7.98%	22.94%	30.85%	-
YoY %	271.43%	-144.09%	-86.02%	483.33%	-65.21%	-25.64%	-	-
Horiz. %	15.95%	-9.30%	21.10%	150.89%	25.87%	74.36%	100.00%	-
ROE	0.95%	0.06%	0.96%	10.33%	1.01%	4.54%	2.41%	-
YoY %	1,483.33%	-93.75%	-90.71%	922.77%	-77.75%	88.38%	-	-
Horiz. %	39.42%	2.49%	39.83%	428.63%	41.91%	188.38%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	12.75	14.15	14.89	34.03	13.90	7.27	20.01	-7.23%
YoY %	-9.89%	-4.97%	-56.24%	144.82%	91.20%	-63.67%	-	-
Horiz. %	63.72%	70.71%	74.41%	170.06%	69.47%	36.33%	100.00%	-
EPS	0.88	0.06	0.86	15.92	1.01	5.86	6.15	-27.66%
YoY %	1,366.67%	-93.02%	-94.60%	1,476.24%	-82.76%	-4.72%	-	-
Horiz. %	14.31%	0.98%	13.98%	258.86%	16.42%	95.28%	100.00%	-
DPS	1.00	1.00	2.00	3.00	2.00	2.00	1.00	0.00%
YoY %	0.00%	-50.00%	-33.33%	50.00%	0.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	300.00%	200.00%	200.00%	100.00%	-
NAPS	0.92	0.93	0.90	1.541	1.00	1.2893	2.5512	-15.62%
YoY %	-1.08%	3.33%	-41.60%	54.10%	-22.44%	-49.46%	-	-
Horiz. %	36.06%	36.45%	35.28%	60.40%	39.20%	50.54%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 855,448
RPS	11.41	10.21	10.74	9.82	4.01	1.55	2.06	32.99%
YoY %	11.75%	-4.93%	9.37%	144.89%	158.71%	-24.76%	-	-
Horiz. %	553.88%	495.63%	521.36%	476.70%	194.66%	75.24%	100.00%	-
EPS	0.79	0.04	0.62	4.59	0.29	1.25	0.63	3.84%
YoY %	1,875.00%	-93.55%	-86.49%	1,482.76%	-76.80%	98.41%	-	-
Horiz. %	125.40%	6.35%	98.41%	728.57%	46.03%	198.41%	100.00%	-
DPS	0.90	0.72	1.44	0.87	0.58	0.43	0.10	44.20%
YoY %	25.00%	-50.00%	65.52%	50.00%	34.88%	330.00%	-	-
Horiz. %	900.00%	720.00%	1,440.00%	870.00%	580.00%	430.00%	100.00%	-
NAPS	0.8236	0.6709	0.6492	0.4445	0.2888	0.2745	0.2628	20.96%
YoY %	22.76%	3.34%	46.05%	53.91%	5.21%	4.45%	-	-
Horiz. %	313.39%	255.29%	247.03%	169.14%	109.89%	104.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.85	0.66	1.20	1.50	1.02	1.13	2.83	-
P/RPS	6.67	4.66	8.06	4.41	7.34	15.55	14.15	-11.77%
YoY %	43.13%	-42.18%	82.77%	-39.92%	-52.80%	9.89%	-	-
Horiz. %	47.14%	32.93%	56.96%	31.17%	51.87%	109.89%	100.00%	-
P/EPS	96.86	1,160.13	139.38	9.42	100.76	19.29	46.02	13.19%
YoY %	-91.65%	732.35%	1,379.62%	-90.65%	422.34%	-58.08%	-	-
Horiz. %	210.47%	2,520.93%	302.87%	20.47%	218.95%	41.92%	100.00%	-
EY	1.03	0.09	0.72	10.61	0.99	5.19	2.17	-11.67%
YoY %	1,044.44%	-87.50%	-93.21%	971.72%	-80.92%	139.17%	-	-
Horiz. %	47.47%	4.15%	33.18%	488.94%	45.62%	239.17%	100.00%	-
DY	1.18	1.52	1.67	2.00	1.96	1.77	0.35	22.44%
YoY %	-22.37%	-8.98%	-16.50%	2.04%	10.73%	405.71%	-	-
Horiz. %	337.14%	434.29%	477.14%	571.43%	560.00%	505.71%	100.00%	-
P/NAPS	0.92	0.71	1.33	0.97	1.02	0.88	1.11	-3.07%
YoY %	29.58%	-46.62%	37.11%	-4.90%	15.91%	-20.72%	-	-
Horiz. %	82.88%	63.96%	119.82%	87.39%	91.89%	79.28%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	-
Price	0.83	0.695	1.15	1.72	0.915	1.26	2.58	-
P/RPS	6.51	4.91	7.73	5.06	6.58	17.34	12.90	-10.76%
YoY %	32.59%	-36.48%	52.77%	-23.10%	-62.05%	34.42%	-	-
Horiz. %	50.47%	38.06%	59.92%	39.22%	51.01%	134.42%	100.00%	-
P/EPS	94.58	1,221.65	133.58	10.81	90.39	21.50	41.95	14.50%
YoY %	-92.26%	814.55%	1,135.71%	-88.04%	320.42%	-48.75%	-	-
Horiz. %	225.46%	2,912.16%	318.43%	25.77%	215.47%	51.25%	100.00%	-
EY	1.06	0.08	0.75	9.25	1.11	4.65	2.38	-12.60%
YoY %	1,225.00%	-89.33%	-91.89%	733.33%	-76.13%	95.38%	-	-
Horiz. %	44.54%	3.36%	31.51%	388.66%	46.64%	195.38%	100.00%	-
DY	1.20	1.44	1.74	1.74	2.19	1.59	0.39	20.59%
YoY %	-16.67%	-17.24%	0.00%	-20.55%	37.74%	307.69%	-	-
Horiz. %	307.69%	369.23%	446.15%	446.15%	561.54%	407.69%	100.00%	-
P/NAPS	0.90	0.75	1.28	1.12	0.92	0.98	1.01	-1.90%
YoY %	20.00%	-41.41%	14.29%	21.74%	-6.12%	-2.97%	-	-
Horiz. %	89.11%	74.26%	126.73%	110.89%	91.09%	97.03%	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

New IPO: KAWAN RENERGY BERHAD

MQ Trader

MQ Trading Signals

2024-05-08 15:20:00

EMA 5

5 Mins

SELL

2024-05-08 15:10:00

EMA 5

10 Mins

BUY

2024-05-08 14:55:00

EMA 5

5 Mins

BUY

2024-05-08 12:25:00

EMA 5

5 Mins

SELL

2024-05-08 12:20:00

EMA 5

10 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

389

MYEG

MY E.G. SERVICES BHD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

356

PTRANS

PERAK TRANSIT BERHAD

354

CAPITALA

CAPITAL A BERHAD

304

DNEX

DAGANG NEXCHANGE BERHAD

278

RANHILL

RANHILL UTILITIES BERHAD

273

PBBANK

PUBLIC BANK BHD

258

Daily Stocks

BCMALL

0.02

+0.01

520,307,000

HSI-CXG

0.145

-0.02

306,112,600

MYEG

0.97

+0.05

172,937,100

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.23

+0.02

139,579,500

TECHNAX

0.015

+0.005

128,310,300

0.11

0.00

94,002,900

TWL

0.03

+0.005

89,118,800

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MNRB

2.20

+0.40

10,322,500

F&N

32.52

+0.32

248,400

MNRB-CA

0.50

+0.20

1,358,700

LPI

12.28

+0.20

74,100

AYER

7.18

+0.17

4,200

SIMEPLT

4.62

+0.14

4,753,800

AIRPORT

10.36

+0.14

3,447,200

MANULFE

2.09

+0.14

745,000

XIAOMI-C30

0.26

+0.14

55,500

SCIENTX

4.40

+0.12

1,580,900

More gainer Stocks

DLADY

33.26

-1.04

36,800

AJI

19.12

-0.42

379,400

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

MPI

31.14

-0.16

16,900

TAKAFUL-CY

0.03

-0.12

300,000

KUAISHO-C17

0.08

-0.12

58,800

ARMADA-C90

0.04

-0.11

20,000

AMWAY

7.20

-0.10

25,000

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