[EKOVEST] YoY TTM Result on 31-Dec-2006 [#2]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	244,165	371,728	430,768	289,252	183,206	138,998	368,437	-6.62%
YoY %	-34.32%	-13.71%	48.92%	57.88%	31.80%	-62.27%	-	-
Horiz. %	66.27%	100.89%	116.92%	78.51%	49.73%	37.73%	100.00%	-
PBT	12,219	18,999	27,208	18,433	10,463	13,017	15,965	-4.35%
YoY %	-35.69%	-30.17%	47.60%	76.17%	-19.62%	-18.47%	-	-
Horiz. %	76.54%	119.00%	170.42%	115.46%	65.54%	81.53%	100.00%	-
Tax	-5,188	-5,929	-9,228	-6,183	-4,723	-6,556	-5,411	-0.69%
YoY %	12.50%	35.75%	-49.25%	-30.91%	27.96%	-21.16%	-	-
Horiz. %	95.88%	109.57%	170.54%	114.27%	87.29%	121.16%	100.00%	-
NP	7,031	13,070	17,980	12,250	5,740	6,461	10,554	-6.53%
YoY %	-46.21%	-27.31%	46.78%	113.41%	-11.16%	-38.78%	-	-
Horiz. %	66.62%	123.84%	170.36%	116.07%	54.39%	61.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,042	13,083	17,958	12,204	6,321	6,461	10,554	-6.51%
YoY %	-46.17%	-27.15%	47.15%	93.07%	-2.17%	-38.78%	-	-
Horiz. %	66.72%	123.96%	170.15%	115.63%	59.89%	61.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.46%	31.21%	33.92%	33.54%	45.14%	50.36%	33.89%	-
YoY %	36.05%	-7.99%	1.13%	-25.70%	-10.37%	48.60%	-	-
Horiz. %	125.29%	92.09%	100.09%	98.97%	133.20%	148.60%	100.00%	-
Total Cost	237,134	358,658	412,788	277,002	177,466	132,537	357,883	-6.62%
YoY %	-33.88%	-13.11%	49.02%	56.09%	33.90%	-62.97%	-	-
Horiz. %	66.26%	100.22%	115.34%	77.40%	49.59%	37.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,160	309,523	302,554	281,856	250,364	218,309	212,773	6.47%
YoY %	0.21%	2.30%	7.34%	12.58%	14.68%	2.60%	-	-
Horiz. %	145.77%	145.47%	142.20%	132.47%	117.67%	102.60%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	7,116	7,072	6,865	6,740	4,467	4,499	4,339	8.58%
YoY %	0.62%	3.02%	1.85%	50.88%	-0.71%	3.69%	-	-
Horiz. %	164.00%	162.99%	158.22%	155.34%	102.95%	103.69%	100.00%	-
Div Payout %	101.06%	54.06%	38.23%	55.23%	70.68%	69.65%	41.11%	-
YoY %	86.94%	41.41%	-30.78%	-21.86%	1.48%	69.42%	-	-
Horiz. %	245.83%	131.50%	92.99%	134.35%	171.93%	169.42%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	310,160	309,523	302,554	281,856	250,364	218,309	212,773	6.47%
YoY %	0.21%	2.30%	7.34%	12.58%	14.68%	2.60%	-	-
Horiz. %	145.77%	145.47%	142.20%	132.47%	117.67%	102.60%	100.00%	-
NOSH	141,322	141,418	141,380	134,441	119,705	89,441	88,445	8.11%
YoY %	-0.07%	0.03%	5.16%	12.31%	33.84%	1.13%	-	-
Horiz. %	159.79%	159.89%	159.85%	152.01%	135.34%	101.13%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	2.88%	3.52%	4.17%	4.24%	3.13%	4.65%	2.86%	-
YoY %	-18.18%	-15.59%	-1.65%	35.46%	-32.69%	62.59%	-	-
Horiz. %	100.70%	123.08%	145.80%	148.25%	109.44%	162.59%	100.00%	-
ROE	2.27%	4.23%	5.94%	4.33%	2.52%	2.96%	4.96%	-
YoY %	-46.34%	-28.79%	37.18%	71.83%	-14.86%	-40.32%	-	-
Horiz. %	45.77%	85.28%	119.76%	87.30%	50.81%	59.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	172.77	262.86	304.69	215.15	153.05	155.41	416.57	-13.63%
YoY %	-34.27%	-13.73%	41.62%	40.57%	-1.52%	-62.69%	-	-
Horiz. %	41.47%	63.10%	73.14%	51.65%	36.74%	37.31%	100.00%	-
EPS	4.98	9.25	12.70	9.08	5.28	7.22	11.93	-13.53%
YoY %	-46.16%	-27.17%	39.87%	71.97%	-26.87%	-39.48%	-	-
Horiz. %	41.74%	77.54%	106.45%	76.11%	44.26%	60.52%	100.00%	-
DPS	5.00	5.00	4.86	5.00	3.73	5.00	4.91	0.30%
YoY %	0.00%	2.88%	-2.80%	34.05%	-25.40%	1.83%	-	-
Horiz. %	101.83%	101.83%	98.98%	101.83%	75.97%	101.83%	100.00%	-
NAPS	2.1947	2.1887	2.14	2.0965	2.0915	2.4408	2.4057	-1.51%
YoY %	0.27%	2.28%	2.07%	0.24%	-14.31%	1.46%	-	-
Horiz. %	91.23%	90.98%	88.96%	87.15%	86.94%	101.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 134,441
RPS	8.25	12.56	14.56	9.77	6.19	4.70	12.45	-6.62%
YoY %	-34.32%	-13.74%	49.03%	57.84%	31.70%	-62.25%	-	-
Horiz. %	66.27%	100.88%	116.95%	78.47%	49.72%	37.75%	100.00%	-
EPS	0.24	0.44	0.61	0.41	0.21	0.22	0.36	-6.52%
YoY %	-45.45%	-27.87%	48.78%	95.24%	-4.55%	-38.89%	-	-
Horiz. %	66.67%	122.22%	169.44%	113.89%	58.33%	61.11%	100.00%	-
DPS	0.24	0.24	0.23	0.23	0.15	0.15	0.15	8.14%
YoY %	0.00%	4.35%	0.00%	53.33%	0.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	153.33%	153.33%	100.00%	100.00%	100.00%	-
NAPS	0.1048	0.1046	0.1022	0.0952	0.0846	0.0738	0.0719	6.47%
YoY %	0.19%	2.35%	7.35%	12.53%	14.63%	2.64%	-	-
Horiz. %	145.76%	145.48%	142.14%	132.41%	117.66%	102.64%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	1.49	1.02	2.04	1.37	0.78	1.69	2.91	-
P/RPS	0.86	0.39	0.67	0.64	0.51	1.09	0.70	3.48%
YoY %	120.51%	-41.79%	4.69%	25.49%	-53.21%	55.71%	-	-
Horiz. %	122.86%	55.71%	95.71%	91.43%	72.86%	155.71%	100.00%	-
P/EPS	29.90	11.03	16.06	15.09	14.77	23.40	24.39	3.44%
YoY %	171.08%	-31.32%	6.43%	2.17%	-36.88%	-4.06%	-	-
Horiz. %	122.59%	45.22%	65.85%	61.87%	60.56%	95.94%	100.00%	-
EY	3.34	9.07	6.23	6.63	6.77	4.27	4.10	-3.35%
YoY %	-63.18%	45.59%	-6.03%	-2.07%	58.55%	4.15%	-	-
Horiz. %	81.46%	221.22%	151.95%	161.71%	165.12%	104.15%	100.00%	-
DY	3.36	4.90	2.38	3.65	4.79	2.96	1.69	12.12%
YoY %	-31.43%	105.88%	-34.79%	-23.80%	61.82%	75.15%	-	-
Horiz. %	198.82%	289.94%	140.83%	215.98%	283.43%	175.15%	100.00%	-
P/NAPS	0.68	0.47	0.95	0.65	0.37	0.69	1.21	-9.14%
YoY %	44.68%	-50.53%	46.15%	75.68%	-46.38%	-42.98%	-	-
Horiz. %	56.20%	38.84%	78.51%	53.72%	30.58%	57.02%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	23/02/09	25/02/08	27/02/07	17/03/06	28/02/05	24/02/04	-
Price	1.46	1.06	1.50	2.65	1.00	1.74	2.64	-
P/RPS	0.85	0.40	0.49	1.23	0.65	1.12	0.63	5.11%
YoY %	112.50%	-18.37%	-60.16%	89.23%	-41.96%	77.78%	-	-
Horiz. %	134.92%	63.49%	77.78%	195.24%	103.17%	177.78%	100.00%	-
P/EPS	29.30	11.46	11.81	29.19	18.94	24.09	22.12	4.79%
YoY %	155.67%	-2.96%	-59.54%	54.12%	-21.38%	8.91%	-	-
Horiz. %	132.46%	51.81%	53.39%	131.96%	85.62%	108.91%	100.00%	-
EY	3.41	8.73	8.47	3.43	5.28	4.15	4.52	-4.58%
YoY %	-60.94%	3.07%	146.94%	-35.04%	27.23%	-8.19%	-	-
Horiz. %	75.44%	193.14%	187.39%	75.88%	116.81%	91.81%	100.00%	-
DY	3.42	4.72	3.24	1.89	3.73	2.87	1.86	10.67%
YoY %	-27.54%	45.68%	71.43%	-49.33%	29.97%	54.30%	-	-
Horiz. %	183.87%	253.76%	174.19%	101.61%	200.54%	154.30%	100.00%	-
P/NAPS	0.67	0.48	0.70	1.26	0.48	0.71	1.10	-7.92%
YoY %	39.58%	-31.43%	-44.44%	162.50%	-32.39%	-35.45%	-	-
Horiz. %	60.91%	43.64%	63.64%	114.55%	43.64%	64.55%	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