[ECONBHD] YoY TTM Result on 30-Jun-2018 [#4]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	420,385	403,019	663,339	728,399	581,910	462,061	428,980	-0.33%
YoY %	4.31%	-39.24%	-8.93%	25.17%	25.94%	7.71%	-	-
Horiz. %	98.00%	93.95%	154.63%	169.80%	135.65%	107.71%	100.00%	-
PBT	14,172	2,971	32,770	114,463	111,620	91,542	63,081	-22.01%
YoY %	377.01%	-90.93%	-71.37%	2.55%	21.93%	45.12%	-	-
Horiz. %	22.47%	4.71%	51.95%	181.45%	176.95%	145.12%	100.00%	-
Tax	-3,130	-639	-7,264	-27,361	-30,850	-23,998	-16,469	-24.15%
YoY %	-389.83%	91.20%	73.45%	11.31%	-28.55%	-45.72%	-	-
Horiz. %	19.01%	3.88%	44.11%	166.14%	187.32%	145.72%	100.00%	-
NP	11,042	2,332	25,506	87,102	80,770	67,544	46,612	-21.32%
YoY %	373.50%	-90.86%	-70.72%	7.84%	19.58%	44.91%	-	-
Horiz. %	23.69%	5.00%	54.72%	186.87%	173.28%	144.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,042	2,332	25,506	87,102	80,770	67,544	46,612	-21.32%
YoY %	373.50%	-90.86%	-70.72%	7.84%	19.58%	44.91%	-	-
Horiz. %	23.69%	5.00%	54.72%	186.87%	173.28%	144.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	21.51%	22.17%	23.90%	27.64%	26.22%	26.11%	-
YoY %	2.70%	-2.98%	-7.24%	-13.53%	5.42%	0.42%	-	-
Horiz. %	84.60%	82.38%	84.91%	91.54%	105.86%	100.42%	100.00%	-
Total Cost	409,343	400,687	637,833	641,297	501,140	394,517	382,368	1.14%
YoY %	2.16%	-37.18%	-0.54%	27.97%	27.03%	3.18%	-	-
Horiz. %	107.05%	104.79%	166.81%	167.72%	131.06%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,425	387,874	401,250	374,500	304,818	246,186	197,645	14.23%
YoY %	13.29%	-3.33%	7.14%	22.86%	23.82%	24.56%	-	-
Horiz. %	222.33%	196.25%	203.02%	189.48%	154.22%	124.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	6,687	21,400	24,092	18,739	13,362	-
YoY %	-	-	-68.75%	-11.17%	28.57%	40.24%	-	-
Horiz. %	-	-	50.04%	160.16%	180.30%	140.24%	100.00%	-
Div Payout %	-	-	26.22%	24.57%	29.83%	27.74%	28.67%	-
YoY %	-	-	6.72%	-17.63%	7.53%	-3.24%	-	-
Horiz. %	-	-	91.45%	85.70%	104.05%	96.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	439,425	387,874	401,250	374,500	304,818	246,186	197,645	14.23%
YoY %	13.29%	-3.33%	7.14%	22.86%	23.82%	24.56%	-	-
Horiz. %	222.33%	196.25%	203.02%	189.48%	154.22%	124.56%	100.00%	-
NOSH	1,417,500	1,337,500	1,337,500	1,337,500	534,769	535,188	534,176	17.64%
YoY %	5.98%	0.00%	0.00%	150.11%	-0.08%	0.19%	-	-
Horiz. %	265.36%	250.39%	250.39%	250.39%	100.11%	100.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.63%	0.58%	3.85%	11.96%	13.88%	14.62%	10.87%	-
YoY %	353.45%	-84.94%	-67.81%	-13.83%	-5.06%	34.50%	-	-
Horiz. %	24.20%	5.34%	35.42%	110.03%	127.69%	134.50%	100.00%	-
ROE	2.51%	0.60%	6.36%	23.26%	26.50%	27.44%	23.58%	-
YoY %	318.33%	-90.57%	-72.66%	-12.23%	-3.43%	16.37%	-	-
Horiz. %	10.64%	2.54%	26.97%	98.64%	112.38%	116.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	29.66	30.13	49.60	54.46	108.82	86.34	80.31	-15.28%
YoY %	-1.56%	-39.25%	-8.92%	-49.95%	26.04%	7.51%	-	-
Horiz. %	36.93%	37.52%	61.76%	67.81%	135.50%	107.51%	100.00%	-
EPS	0.78	0.17	1.91	6.51	15.10	12.62	8.73	-33.11%
YoY %	358.82%	-91.10%	-70.66%	-56.89%	19.65%	44.56%	-	-
Horiz. %	8.93%	1.95%	21.88%	74.57%	172.97%	144.56%	100.00%	-
DPS	0.00	0.00	0.50	1.60	4.50	3.50	2.50	-
YoY %	0.00%	0.00%	-68.75%	-64.44%	28.57%	40.00%	-	-
Horiz. %	0.00%	0.00%	20.00%	64.00%	180.00%	140.00%	100.00%	-
NAPS	0.31	0.29	0.30	0.28	0.57	0.46	0.37	-2.90%
YoY %	6.90%	-3.33%	7.14%	-50.88%	23.91%	24.32%	-	-
Horiz. %	83.78%	78.38%	81.08%	75.68%	154.05%	124.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,500
RPS	29.66	28.43	46.80	51.39	41.05	32.60	30.26	-0.33%
YoY %	4.33%	-39.25%	-8.93%	25.19%	25.92%	7.73%	-	-
Horiz. %	98.02%	93.95%	154.66%	169.83%	135.66%	107.73%	100.00%	-
EPS	0.78	0.16	1.80	6.14	5.70	4.77	3.29	-21.31%
YoY %	387.50%	-91.11%	-70.68%	7.72%	19.50%	44.98%	-	-
Horiz. %	23.71%	4.86%	54.71%	186.63%	173.25%	144.98%	100.00%	-
DPS	0.00	0.00	0.47	1.51	1.70	1.32	0.94	-
YoY %	0.00%	0.00%	-68.87%	-11.18%	28.79%	40.43%	-	-
Horiz. %	0.00%	0.00%	50.00%	160.64%	180.85%	140.43%	100.00%	-
NAPS	0.31	0.2736	0.2831	0.2642	0.215	0.1737	0.1394	14.23%
YoY %	13.30%	-3.36%	7.15%	22.88%	23.78%	24.61%	-	-
Horiz. %	222.38%	196.27%	203.08%	189.53%	154.23%	124.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.41	0.61	0.72	0.74	2.50	1.32	1.04	-
P/RPS	1.38	2.02	1.45	1.36	2.30	1.53	1.30	0.99%
YoY %	-31.68%	39.31%	6.62%	-40.87%	50.33%	17.69%	-	-
Horiz. %	106.15%	155.38%	111.54%	104.62%	176.92%	117.69%	100.00%	-
P/EPS	52.63	349.86	37.76	11.36	16.55	10.46	11.92	28.05%
YoY %	-84.96%	826.54%	232.39%	-31.36%	58.22%	-12.25%	-	-
Horiz. %	441.53%	2,935.07%	316.78%	95.30%	138.84%	87.75%	100.00%	-
EY	1.90	0.29	2.65	8.80	6.04	9.56	8.39	-21.90%
YoY %	555.17%	-89.06%	-69.89%	45.70%	-36.82%	13.95%	-	-
Horiz. %	22.65%	3.46%	31.59%	104.89%	71.99%	113.95%	100.00%	-
DY	0.00	0.00	0.69	2.16	1.80	2.65	2.40	-
YoY %	0.00%	0.00%	-68.06%	20.00%	-32.08%	10.42%	-	-
Horiz. %	0.00%	0.00%	28.75%	90.00%	75.00%	110.42%	100.00%	-
P/NAPS	1.32	2.10	2.40	2.64	4.39	2.87	2.81	-11.82%
YoY %	-37.14%	-12.50%	-9.09%	-39.86%	52.96%	2.14%	-	-
Horiz. %	46.98%	74.73%	85.41%	93.95%	156.23%	102.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	29/09/21	26/08/20	28/08/19	29/08/18	23/08/17	25/08/16	26/08/15	-
Price	0.395	0.605	0.75	0.865	3.00	1.45	0.78	-
P/RPS	1.33	2.01	1.51	1.59	2.76	1.68	0.97	5.39%
YoY %	-33.83%	33.11%	-5.03%	-42.39%	64.29%	73.20%	-	-
Horiz. %	137.11%	207.22%	155.67%	163.92%	284.54%	173.20%	100.00%	-
P/EPS	50.71	346.99	39.33	13.28	19.86	11.49	8.94	33.50%
YoY %	-85.39%	782.25%	196.16%	-33.13%	72.85%	28.52%	-	-
Horiz. %	567.23%	3,881.32%	439.93%	148.55%	222.15%	128.52%	100.00%	-
EY	1.97	0.29	2.54	7.53	5.03	8.70	11.19	-25.11%
YoY %	579.31%	-88.58%	-66.27%	49.70%	-42.18%	-22.25%	-	-
Horiz. %	17.61%	2.59%	22.70%	67.29%	44.95%	77.75%	100.00%	-
DY	0.00	0.00	0.67	1.85	1.50	2.41	3.21	-
YoY %	0.00%	0.00%	-63.78%	23.33%	-37.76%	-24.92%	-	-
Horiz. %	0.00%	0.00%	20.87%	57.63%	46.73%	75.08%	100.00%	-
P/NAPS	1.27	2.09	2.50	3.09	5.26	3.15	2.11	-8.10%
YoY %	-39.23%	-16.40%	-19.09%	-41.25%	66.98%	49.29%	-	-
Horiz. %	60.19%	99.05%	118.48%	146.45%	249.29%	149.29%	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