[EKOVEST] YoY TTM Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,051,713	1,088,709	793,582	438,015	228,826	140,966	206,449	31.15%
YoY %	-3.40%	37.19%	81.18%	91.42%	62.33%	-31.72%	-	-
Horiz. %	509.43%	527.35%	384.40%	212.17%	110.84%	68.28%	100.00%	-
PBT	152,925	204,341	190,562	31,766	9,024	66,746	84,180	10.45%
YoY %	-25.16%	7.23%	499.89%	252.02%	-86.48%	-20.71%	-	-
Horiz. %	181.66%	242.74%	226.37%	37.74%	10.72%	79.29%	100.00%	-
Tax	-49,338	-91,101	-33,928	-11,760	4,148	-16,710	-11,535	27.39%
YoY %	45.84%	-168.51%	-188.50%	-383.51%	124.82%	-44.86%	-	-
Horiz. %	427.72%	789.78%	294.13%	101.95%	-35.96%	144.86%	100.00%	-
NP	103,587	113,240	156,634	20,006	13,172	50,036	72,645	6.08%
YoY %	-8.52%	-27.70%	682.94%	51.88%	-73.67%	-31.12%	-	-
Horiz. %	142.59%	155.88%	215.62%	27.54%	18.13%	68.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,652	110,603	156,440	18,512	47,082	50,072	72,645	7.89%
YoY %	3.66%	-29.30%	745.07%	-60.68%	-5.97%	-31.07%	-	-
Horiz. %	157.83%	152.25%	215.35%	25.48%	64.81%	68.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.26%	44.58%	17.80%	37.02%	-45.97%	25.04%	13.70%	-
YoY %	-27.64%	150.45%	-51.92%	180.53%	-283.59%	82.77%	-	-
Horiz. %	235.47%	325.40%	129.93%	270.22%	-335.55%	182.77%	100.00%	-
Total Cost	948,126	975,469	636,948	418,009	215,654	90,930	133,804	38.56%
YoY %	-2.80%	53.15%	52.38%	93.83%	137.16%	-32.04%	-	-
Horiz. %	708.59%	729.03%	476.03%	312.40%	161.17%	67.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,989,458	1,925,282	1,318,245	856,344	814,067	779,381	410,772	30.05%
YoY %	3.33%	46.05%	53.94%	5.19%	4.45%	89.74%	-	-
Horiz. %	484.32%	468.70%	320.92%	208.47%	198.18%	189.74%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	21,392	42,784	25,663	17,126	12,628	3,054	8,941	15.64%
YoY %	-50.00%	66.71%	49.85%	35.62%	313.49%	-65.84%	-	-
Horiz. %	239.26%	478.51%	287.03%	191.54%	141.24%	34.16%	100.00%	-
Div Payout %	18.66%	38.68%	16.40%	92.52%	26.82%	6.10%	12.31%	-
YoY %	-51.76%	135.85%	-82.27%	244.97%	339.67%	-50.45%	-	-
Horiz. %	151.58%	314.22%	133.23%	751.58%	217.87%	49.55%	100.00%	-

	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	1,989,458	1,925,282	1,318,245	856,344	814,067	779,381	410,772	30.05%
YoY %	3.33%	46.05%	53.94%	5.19%	4.45%	89.74%	-	-
Horiz. %	484.32%	468.70%	320.92%	208.47%	198.18%	189.74%	100.00%	-
NOSH	2,139,202	2,139,202	855,448	856,344	855,448	305,495	178,822	51.20%
YoY %	0.00%	150.07%	-0.10%	0.10%	180.02%	70.84%	-	-
Horiz. %	1,196.27%	1,196.27%	478.38%	478.88%	478.38%	170.84%	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	9.85%	10.40%	19.74%	4.57%	5.76%	35.50%	35.19%	-
YoY %	-5.29%	-47.32%	331.95%	-20.66%	-83.77%	0.88%	-	-
Horiz. %	27.99%	29.55%	56.10%	12.99%	16.37%	100.88%	100.00%	-
ROE	5.76%	5.74%	11.87%	2.16%	5.78%	6.42%	17.68%	-
YoY %	0.35%	-51.64%	449.54%	-62.63%	-9.97%	-63.69%	-	-
Horiz. %	32.58%	32.47%	67.14%	12.22%	32.69%	36.31%	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	49.16	50.89	92.77	51.15	36.24	46.14	115.45	-13.25%
YoY %	-3.40%	-45.14%	81.37%	41.14%	-21.46%	-60.03%	-	-
Horiz. %	42.58%	44.08%	80.36%	44.30%	31.39%	39.97%	100.00%	-
EPS	5.36	5.17	18.29	2.16	7.46	16.39	40.62	-28.63%
YoY %	3.68%	-71.73%	746.76%	-71.05%	-54.48%	-59.65%	-	-
Horiz. %	13.20%	12.73%	45.03%	5.32%	18.37%	40.35%	100.00%	-
DPS	1.00	2.00	3.00	2.00	2.00	1.00	5.00	-23.51%
YoY %	-50.00%	-33.33%	50.00%	0.00%	100.00%	-80.00%	-	-
Horiz. %	20.00%	40.00%	60.00%	40.00%	40.00%	20.00%	100.00%	-
NAPS	0.93	0.90	1.541	1.00	1.2893	2.5512	2.2971	-13.98%
YoY %	3.33%	-41.60%	54.10%	-22.44%	-49.46%	11.06%	-	-
Horiz. %	40.49%	39.18%	67.08%	43.53%	56.13%	111.06%	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 - 856,344
RPS	35.47	36.71	26.76	14.77	7.72	4.75	6.96	31.16%
YoY %	-3.38%	37.18%	81.18%	91.32%	62.53%	-31.75%	-	-
Horiz. %	509.63%	527.44%	384.48%	212.21%	110.92%	68.25%	100.00%	-
EPS	3.87	3.73	5.28	0.62	1.59	1.69	2.45	7.91%
YoY %	3.75%	-29.36%	751.61%	-61.01%	-5.92%	-31.02%	-	-
Horiz. %	157.96%	152.24%	215.51%	25.31%	64.90%	68.98%	100.00%	-
DPS	0.72	1.44	0.87	0.58	0.43	0.10	0.30	15.70%
YoY %	-50.00%	65.52%	50.00%	34.88%	330.00%	-66.67%	-	-
Horiz. %	240.00%	480.00%	290.00%	193.33%	143.33%	33.33%	100.00%	-
NAPS	0.6709	0.6492	0.4445	0.2888	0.2745	0.2628	0.1385	30.06%
YoY %	3.34%	46.05%	53.91%	5.21%	4.45%	89.75%	-	-
Horiz. %	484.40%	468.74%	320.94%	208.52%	198.19%	189.75%	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	0.66	1.20	1.50	1.02	1.13	2.83	2.50	-
P/RPS	1.34	2.36	1.62	1.99	3.12	6.13	2.17	-7.71%
YoY %	-43.22%	45.68%	-18.59%	-36.22%	-49.10%	182.49%	-	-
Horiz. %	61.75%	108.76%	74.65%	91.71%	143.78%	282.49%	100.00%	-
P/EPS	12.31	23.21	8.20	47.18	15.15	17.27	6.15	12.25%
YoY %	-46.96%	183.05%	-82.62%	211.42%	-12.28%	180.81%	-	-
Horiz. %	200.16%	377.40%	133.33%	767.15%	246.34%	280.81%	100.00%	-
EY	8.12	4.31	12.19	2.12	6.60	5.79	16.25	-10.91%
YoY %	88.40%	-64.64%	475.00%	-67.88%	13.99%	-64.37%	-	-
Horiz. %	49.97%	26.52%	75.02%	13.05%	40.62%	35.63%	100.00%	-
DY	1.52	1.67	2.00	1.96	1.77	0.35	2.00	-4.46%
YoY %	-8.98%	-16.50%	2.04%	10.73%	405.71%	-82.50%	-	-
Horiz. %	76.00%	83.50%	100.00%	98.00%	88.50%	17.50%	100.00%	-
P/NAPS	0.71	1.33	0.97	1.02	0.88	1.11	1.09	-6.89%
YoY %	-46.62%	37.11%	-4.90%	15.91%	-20.72%	1.83%	-	-
Horiz. %	65.14%	122.02%	88.99%	93.58%	80.73%	101.83%	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	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	27/08/12	-
Price	0.695	1.15	1.72	0.915	1.26	2.58	2.49	-
P/RPS	1.41	2.26	1.85	1.79	3.48	5.59	2.16	-6.85%
YoY %	-37.61%	22.16%	3.35%	-48.56%	-37.75%	158.80%	-	-
Horiz. %	65.28%	104.63%	85.65%	82.87%	161.11%	258.80%	100.00%	-
P/EPS	12.97	22.24	9.41	42.33	16.90	15.74	6.13	13.29%
YoY %	-41.68%	136.34%	-77.77%	150.47%	7.37%	156.77%	-	-
Horiz. %	211.58%	362.81%	153.51%	690.54%	275.69%	256.77%	100.00%	-
EY	7.71	4.50	10.63	2.36	5.92	6.35	16.31	-11.73%
YoY %	71.33%	-57.67%	350.42%	-60.14%	-6.77%	-61.07%	-	-
Horiz. %	47.27%	27.59%	65.17%	14.47%	36.30%	38.93%	100.00%	-
DY	1.44	1.74	1.74	2.19	1.59	0.39	2.01	-5.40%
YoY %	-17.24%	0.00%	-20.55%	37.74%	307.69%	-80.60%	-	-
Horiz. %	71.64%	86.57%	86.57%	108.96%	79.10%	19.40%	100.00%	-
P/NAPS	0.75	1.28	1.12	0.92	0.98	1.01	1.08	-5.89%
YoY %	-41.41%	14.29%	21.74%	-6.12%	-2.97%	-6.48%	-	-
Horiz. %	69.44%	118.52%	103.70%	85.19%	90.74%	93.52%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

EMA 5

5 Mins

SELL

2024-05-03 16:35:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

10 Mins

BUY

2024-05-03 16:25:00

EMA 5

5 Mins

SELL

2024-05-03 16:25:00

MACD/RSI

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

325

HLIND

HONG LEONG INDUSTRIES BHD

320

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

212

YTL

YTL CORPORATION BHD

171

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

149

GENTING

GENTING BHD

144

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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