[EKOVEST] YoY TTM Result on 30-Sep-2014 [#1]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	1,115,803	862,950	483,302	257,711	179,152	196,412	138,776	41.49%
YoY %	29.30%	78.55%	87.54%	43.85%	-8.79%	41.53%	-	-
Horiz. %	804.03%	621.83%	348.26%	185.70%	129.09%	141.53%	100.00%	-
PBT	206,044	239,598	34,698	11,829	55,670	87,219	41,766	30.44%
YoY %	-14.00%	590.52%	193.33%	-78.75%	-36.17%	108.83%	-	-
Horiz. %	493.33%	573.67%	83.08%	28.32%	133.29%	208.83%	100.00%	-
Tax	-91,750	-45,994	-13,130	5,752	-16,854	-12,711	-11,651	41.00%
YoY %	-99.48%	-250.30%	-328.27%	134.13%	-32.59%	-9.10%	-	-
Horiz. %	787.49%	394.76%	112.69%	-49.37%	144.66%	109.10%	100.00%	-
NP	114,294	193,604	21,568	17,581	38,816	74,508	30,115	24.86%
YoY %	-40.97%	797.64%	22.68%	-54.71%	-47.90%	147.41%	-	-
Horiz. %	379.53%	642.88%	71.62%	58.38%	128.89%	247.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,414	193,538	20,067	47,905	42,319	74,508	30,115	24.15%
YoY %	-42.95%	864.46%	-58.11%	13.20%	-43.20%	147.41%	-	-
Horiz. %	366.64%	642.66%	66.63%	159.07%	140.52%	247.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.53%	19.20%	37.84%	-48.63%	30.27%	14.57%	27.90%	-
YoY %	131.93%	-49.26%	177.81%	-260.65%	107.76%	-47.78%	-	-
Horiz. %	159.61%	68.82%	135.63%	-174.30%	108.49%	52.22%	100.00%	-
Total Cost	1,001,509	669,346	461,734	240,130	140,336	121,904	108,661	44.74%
YoY %	49.63%	44.96%	92.29%	71.11%	15.12%	12.19%	-	-
Horiz. %	921.68%	615.99%	424.93%	220.99%	129.15%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,968,066	1,360,162	1,185,479	1,100,020	791,491	419,365	351,379	33.22%
YoY %	44.69%	14.74%	7.77%	38.98%	88.74%	19.35%	-	-
Horiz. %	560.10%	387.09%	337.38%	313.06%	225.25%	119.35%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	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 %	38.75%	13.26%	85.35%	26.36%	7.22%	12.00%	29.69%	-
YoY %	192.23%	-84.46%	223.79%	265.10%	-39.83%	-59.58%	-	-
Horiz. %	130.52%	44.66%	287.47%	88.78%	24.32%	40.42%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,968,066	1,360,162	1,185,479	1,100,020	791,491	419,365	351,379	33.22%
YoY %	44.69%	14.74%	7.77%	38.98%	88.74%	19.35%	-	-
Horiz. %	560.10%	387.09%	337.38%	313.06%	225.25%	119.35%	100.00%	-
NOSH	2,139,202	855,448	855,448	855,448	309,999	178,910	178,846	51.16%
YoY %	150.07%	0.00%	0.00%	175.95%	73.27%	0.04%	-	-
Horiz. %	1,196.11%	478.32%	478.32%	478.32%	173.33%	100.04%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.24%	22.44%	4.46%	6.82%	21.67%	37.93%	21.70%	-
YoY %	-54.37%	403.14%	-34.60%	-68.53%	-42.87%	74.79%	-	-
Horiz. %	47.19%	103.41%	20.55%	31.43%	99.86%	174.79%	100.00%	-
ROE	5.61%	14.23%	1.69%	4.35%	5.35%	17.77%	8.57%	-
YoY %	-60.58%	742.01%	-61.15%	-18.69%	-69.89%	107.35%	-	-
Horiz. %	65.46%	166.04%	19.72%	50.76%	62.43%	207.35%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	52.16	100.88	56.50	30.13	57.79	109.78	77.60	-6.40%
YoY %	-48.30%	78.55%	87.52%	-47.86%	-47.36%	41.47%	-	-
Horiz. %	67.22%	130.00%	72.81%	38.83%	74.47%	141.47%	100.00%	-
EPS	5.16	22.62	2.35	5.60	13.65	41.65	16.84	-17.87%
YoY %	-77.19%	862.55%	-58.04%	-58.97%	-67.23%	147.33%	-	-
Horiz. %	30.64%	134.32%	13.95%	33.25%	81.06%	247.33%	100.00%	-
DPS	2.00	3.00	2.00	1.48	0.99	5.00	5.00	-14.15%
YoY %	-33.33%	50.00%	35.14%	49.49%	-80.20%	0.00%	-	-
Horiz. %	40.00%	60.00%	40.00%	29.60%	19.80%	100.00%	100.00%	-
NAPS	0.92	1.59	1.3858	1.2859	2.5532	2.344	1.9647	-11.86%
YoY %	-42.14%	14.74%	7.77%	-49.64%	8.92%	19.31%	-	-
Horiz. %	46.83%	80.93%	70.53%	65.45%	129.95%	119.31%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 855,448
RPS	37.63	29.10	16.30	8.69	6.04	6.62	4.68	41.49%
YoY %	29.31%	78.53%	87.57%	43.87%	-8.76%	41.45%	-	-
Horiz. %	804.06%	621.79%	348.29%	185.68%	129.06%	141.45%	100.00%	-
EPS	3.72	6.53	0.68	1.62	1.43	2.51	1.02	24.04%
YoY %	-43.03%	860.29%	-58.02%	13.29%	-43.03%	146.08%	-	-
Horiz. %	364.71%	640.20%	66.67%	158.82%	140.20%	246.08%	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	0.6637	0.4587	0.3998	0.371	0.2669	0.1414	0.1185	33.22%
YoY %	44.69%	14.73%	7.76%	39.00%	88.76%	19.32%	-	-
Horiz. %	560.08%	387.09%	337.38%	313.08%	225.23%	119.32%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.09	1.91	0.915	1.25	2.71	2.55	2.30	-
P/RPS	2.09	1.89	1.62	4.15	4.69	2.32	2.96	-5.63%
YoY %	10.58%	16.67%	-60.96%	-11.51%	102.16%	-21.62%	-	-
Horiz. %	70.61%	63.85%	54.73%	140.20%	158.45%	78.38%	100.00%	-
P/EPS	21.12	8.44	39.01	22.32	19.85	6.12	13.66	7.52%
YoY %	150.24%	-78.36%	74.78%	12.44%	224.35%	-55.20%	-	-
Horiz. %	154.61%	61.79%	285.58%	163.40%	145.31%	44.80%	100.00%	-
EY	4.74	11.85	2.56	4.48	5.04	16.33	7.32	-6.98%
YoY %	-60.00%	362.89%	-42.86%	-11.11%	-69.14%	123.09%	-	-
Horiz. %	64.75%	161.89%	34.97%	61.20%	68.85%	223.09%	100.00%	-
DY	1.83	1.57	2.19	1.18	0.36	1.96	2.17	-2.79%
YoY %	16.56%	-28.31%	85.59%	227.78%	-81.63%	-9.68%	-	-
Horiz. %	84.33%	72.35%	100.92%	54.38%	16.59%	90.32%	100.00%	-
P/NAPS	1.18	1.20	0.66	0.97	1.06	1.09	1.17	0.14%
YoY %	-1.67%	81.82%	-31.96%	-8.49%	-2.75%	-6.84%	-	-
Horiz. %	100.85%	102.56%	56.41%	82.91%	90.60%	93.16%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	25/11/16	26/11/15	24/11/14	27/11/13	30/11/12	21/11/11	-
Price	0.95	2.32	0.94	1.11	2.72	2.55	2.50	-
P/RPS	1.82	2.30	1.66	3.68	4.71	2.32	3.22	-9.06%
YoY %	-20.87%	38.55%	-54.89%	-21.87%	103.02%	-27.95%	-	-
Horiz. %	56.52%	71.43%	51.55%	114.29%	146.27%	72.05%	100.00%	-
P/EPS	18.41	10.25	40.07	19.82	19.92	6.12	14.85	3.64%
YoY %	79.61%	-74.42%	102.17%	-0.50%	225.49%	-58.79%	-	-
Horiz. %	123.97%	69.02%	269.83%	133.47%	134.14%	41.21%	100.00%	-
EY	5.43	9.75	2.50	5.05	5.02	16.33	6.74	-3.53%
YoY %	-44.31%	290.00%	-50.50%	0.60%	-69.26%	142.28%	-	-
Horiz. %	80.56%	144.66%	37.09%	74.93%	74.48%	242.28%	100.00%	-
DY	2.11	1.29	2.13	1.33	0.36	1.96	2.00	0.89%
YoY %	63.57%	-39.44%	60.15%	269.44%	-81.63%	-2.00%	-	-
Horiz. %	105.50%	64.50%	106.50%	66.50%	18.00%	98.00%	100.00%	-
P/NAPS	1.03	1.46	0.68	0.86	1.07	1.09	1.27	-3.42%
YoY %	-29.45%	114.71%	-20.93%	-19.63%	-1.83%	-14.17%	-	-
Horiz. %	81.10%	114.96%	53.54%	67.72%	84.25%	85.83%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:40:00

EMA 5

5 Mins

BUY

2024-05-23 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-23 16:35:00

ADX

5 Mins

BUY

2024-05-23 16:30:00

EMA 5

30 Mins

BUY

2024-05-23 16:25:00

OBV

5 Mins

BUY

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

774

PTRANS

PERAK TRANSIT BERHAD

763

HLIND

HONG LEONG INDUSTRIES BHD

744

YTL

YTL CORPORATION BHD

594

SNS

SNS NETWORK TECHNOLOGY BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

535

OPENSYS

OPENSYS (M) BHD

471

MAYBANK

MALAYAN BANKING BHD

440

MYEG

MY E.G. SERVICES BHD

394

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

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