[ECONBHD] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annual (Unaudited) Result
Revenue	403,019	663,339	728,399	581,910	462,061	428,980	418,688	-0.63%
YoY %	-39.24%	-8.93%	25.17%	25.94%	7.71%	2.46%	-	-
Horiz. %	96.26%	158.43%	173.97%	138.98%	110.36%	102.46%	100.00%	-
PBT	2,971	32,770	114,463	111,620	91,542	63,081	45,594	-36.53%
YoY %	-90.93%	-71.37%	2.55%	21.93%	45.12%	38.35%	-	-
Horiz. %	6.52%	71.87%	251.05%	244.81%	200.78%	138.35%	100.00%	-
Tax	-639	-7,264	-27,361	-30,850	-23,998	-16,469	-14,574	-40.58%
YoY %	91.20%	73.45%	11.31%	-28.55%	-45.72%	-13.00%	-	-
Horiz. %	4.38%	49.84%	187.74%	211.68%	164.66%	113.00%	100.00%	-
NP	2,332	25,506	87,102	80,770	67,544	46,612	31,020	-35.00%
YoY %	-90.86%	-70.72%	7.84%	19.58%	44.91%	50.26%	-	-
Horiz. %	7.52%	82.22%	280.79%	260.38%	217.74%	150.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,332	25,506	87,102	80,770	67,544	46,612	31,020	-35.00%
YoY %	-90.86%	-70.72%	7.84%	19.58%	44.91%	50.26%	-	-
Horiz. %	7.52%	82.22%	280.79%	260.38%	217.74%	150.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	22.17%	23.90%	27.64%	26.22%	26.11%	31.96%	-
YoY %	-2.98%	-7.24%	-13.53%	5.42%	0.42%	-18.30%	-	-
Horiz. %	67.30%	69.37%	74.78%	86.48%	82.04%	81.70%	100.00%	-
Total Cost	400,687	637,833	641,297	501,140	394,517	382,368	387,668	0.55%
YoY %	-37.18%	-0.54%	27.97%	27.03%	3.18%	-1.37%	-	-
Horiz. %	103.36%	164.53%	165.42%	129.27%	101.77%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,874	401,250	374,500	304,893	246,150	198,007	137,965	18.78%
YoY %	-3.33%	7.14%	22.83%	23.86%	24.31%	43.52%	-	-
Horiz. %	281.14%	290.83%	271.45%	220.99%	178.41%	143.52%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	6,687	33,437	24,070	18,728	13,378	-	-
YoY %	-	-80.00%	38.92%	28.52%	39.99%	0.00%	-	-
Horiz. %	-	49.99%	249.94%	179.92%	139.99%	100.00%	-	-
Div Payout %	-	26.22%	38.39%	29.80%	27.73%	28.70%	-	-
YoY %	-	-31.70%	28.83%	7.46%	-3.38%	0.00%	-	-
Horiz. %	-	91.36%	133.76%	103.83%	96.62%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	387,874	401,250	374,500	304,893	246,150	198,007	137,965	18.78%
YoY %	-3.33%	7.14%	22.83%	23.86%	24.31%	43.52%	-	-
Horiz. %	281.14%	290.83%	271.45%	220.99%	178.41%	143.52%	100.00%	-
NOSH	1,337,500	1,337,500	1,337,500	534,900	535,109	535,154	445,050	20.10%
YoY %	0.00%	0.00%	150.05%	-0.04%	-0.01%	20.25%	-	-
Horiz. %	300.53%	300.53%	300.53%	120.19%	120.24%	120.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	0.58%	3.85%	11.96%	13.88%	14.62%	10.87%	7.41%	-
YoY %	-84.94%	-67.81%	-13.83%	-5.06%	34.50%	46.69%	-	-
Horiz. %	7.83%	51.96%	161.40%	187.31%	197.30%	146.69%	100.00%	-
ROE	0.60%	6.36%	23.26%	26.49%	27.44%	23.54%	22.48%	-
YoY %	-90.57%	-72.66%	-12.19%	-3.46%	16.57%	4.72%	-	-
Horiz. %	2.67%	28.29%	103.47%	117.84%	122.06%	104.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	30.13	49.60	54.46	108.79	86.35	80.16	94.08	-17.27%
YoY %	-39.25%	-8.92%	-49.94%	25.99%	7.72%	-14.80%	-	-
Horiz. %	32.03%	52.72%	57.89%	115.64%	91.78%	85.20%	100.00%	-
EPS	0.17	1.91	6.51	15.10	12.63	8.71	6.97	-46.11%
YoY %	-91.10%	-70.66%	-56.89%	19.56%	45.01%	24.96%	-	-
Horiz. %	2.44%	27.40%	93.40%	216.64%	181.21%	124.96%	100.00%	-
DPS	0.00	0.50	2.50	4.50	3.50	2.50	0.00	-
YoY %	0.00%	-80.00%	-44.44%	28.57%	40.00%	0.00%	-	-
Horiz. %	0.00%	20.00%	100.00%	180.00%	140.00%	100.00%	-	-
NAPS	0.29	0.30	0.28	0.57	0.46	0.37	0.31	-1.10%
YoY %	-3.33%	7.14%	-50.88%	23.91%	24.32%	19.35%	-	-
Horiz. %	93.55%	96.77%	90.32%	183.87%	148.39%	119.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 534,769
RPS	28.43	46.80	51.39	41.05	32.60	30.26	29.54	-0.63%
YoY %	-39.25%	-8.93%	25.19%	25.92%	7.73%	2.44%	-	-
Horiz. %	96.24%	158.43%	173.97%	138.96%	110.36%	102.44%	100.00%	-
EPS	0.16	1.80	6.14	5.70	4.77	3.29	2.19	-35.31%
YoY %	-91.11%	-70.68%	7.72%	19.50%	44.98%	50.23%	-	-
Horiz. %	7.31%	82.19%	280.37%	260.27%	217.81%	150.23%	100.00%	-
DPS	0.00	0.47	2.36	1.70	1.32	0.94	0.00	-
YoY %	0.00%	-80.08%	38.82%	28.79%	40.43%	0.00%	-	-
Horiz. %	0.00%	50.00%	251.06%	180.85%	140.43%	100.00%	-	-
NAPS	0.2736	0.2831	0.2642	0.2151	0.1737	0.1397	0.0973	18.78%
YoY %	-3.36%	7.15%	22.83%	23.83%	24.34%	43.58%	-	-
Horiz. %	281.19%	290.96%	271.53%	221.07%	178.52%	143.58%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.61	0.72	0.74	2.50	1.32	1.04	0.705	-
P/RPS	2.02	1.45	1.36	2.30	1.53	1.30	0.75	17.93%
YoY %	39.31%	6.62%	-40.87%	50.33%	17.69%	73.33%	-	-
Horiz. %	269.33%	193.33%	181.33%	306.67%	204.00%	173.33%	100.00%	-
P/EPS	349.86	37.76	11.36	16.56	10.46	11.94	10.11	80.42%
YoY %	826.54%	232.39%	-31.40%	58.32%	-12.40%	18.10%	-	-
Horiz. %	3,460.53%	373.49%	112.36%	163.80%	103.46%	118.10%	100.00%	-
EY	0.29	2.65	8.80	6.04	9.56	8.38	9.89	-44.43%
YoY %	-89.06%	-69.89%	45.70%	-36.82%	14.08%	-15.27%	-	-
Horiz. %	2.93%	26.79%	88.98%	61.07%	96.66%	84.73%	100.00%	-
DY	0.00	0.69	3.38	1.80	2.65	2.40	0.00	-
YoY %	0.00%	-79.59%	87.78%	-32.08%	10.42%	0.00%	-	-
Horiz. %	0.00%	28.75%	140.83%	75.00%	110.42%	100.00%	-	-
P/NAPS	2.10	2.40	2.64	4.39	2.87	2.81	2.27	-1.28%
YoY %	-12.50%	-9.09%	-39.86%	52.96%	2.14%	23.79%	-	-
Horiz. %	92.51%	105.73%	116.30%	193.39%	126.43%	123.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	29/08/18	23/08/17	25/08/16	26/08/15	21/08/14	-
Price	0.605	0.75	0.865	3.00	1.45	0.78	1.11	-
P/RPS	2.01	1.51	1.59	2.76	1.68	0.97	1.18	9.27%
YoY %	33.11%	-5.03%	-42.39%	64.29%	73.20%	-17.80%	-	-
Horiz. %	170.34%	127.97%	134.75%	233.90%	142.37%	82.20%	100.00%	-
P/EPS	346.99	39.33	13.28	19.87	11.49	8.96	15.93	67.03%
YoY %	782.25%	196.16%	-33.17%	72.93%	28.24%	-43.75%	-	-
Horiz. %	2,178.22%	246.89%	83.36%	124.73%	72.13%	56.25%	100.00%	-
EY	0.29	2.54	7.53	5.03	8.71	11.17	6.28	-40.07%
YoY %	-88.58%	-66.27%	49.70%	-42.25%	-22.02%	77.87%	-	-
Horiz. %	4.62%	40.45%	119.90%	80.10%	138.69%	177.87%	100.00%	-
DY	0.00	0.67	2.89	1.50	2.41	3.21	0.00	-
YoY %	0.00%	-76.82%	92.67%	-37.76%	-24.92%	0.00%	-	-
Horiz. %	0.00%	20.87%	90.03%	46.73%	75.08%	100.00%	-	-
P/NAPS	2.09	2.50	3.09	5.26	3.15	2.11	3.58	-8.57%
YoY %	-16.40%	-19.09%	-41.25%	66.98%	49.29%	-41.06%	-	-
Horiz. %	58.38%	69.83%	86.31%	146.93%	87.99%	58.94%	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