[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annual (Unaudited) Result
Revenue	217,733	277,759	442,312	356,601	229,584	168,815	243,134	-1.82%
YoY %	-21.61%	-37.20%	24.04%	55.32%	36.00%	-30.57%	-	-
Horiz. %	89.55%	114.24%	181.92%	146.67%	94.43%	69.43%	100.00%	-
PBT	19,567	10,694	25,838	25,660	13,722	9,229	17,598	1.78%
YoY %	82.97%	-58.61%	0.69%	87.00%	48.68%	-47.56%	-	-
Horiz. %	111.19%	60.77%	146.82%	145.81%	77.97%	52.44%	100.00%	-
Tax	-10,659	-3,872	-9,081	-8,237	-5,553	-4,576	-7,597	5.80%
YoY %	-175.28%	57.36%	-10.25%	-48.33%	-21.35%	39.77%	-	-
Horiz. %	140.31%	50.97%	119.53%	108.42%	73.09%	60.23%	100.00%	-
NP	8,908	6,822	16,757	17,423	8,169	4,653	10,001	-1.90%
YoY %	30.58%	-59.29%	-3.82%	113.28%	75.56%	-53.47%	-	-
Horiz. %	89.07%	68.21%	167.55%	174.21%	81.68%	46.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,099	6,826	16,724	17,341	8,167	5,615	10,001	0.16%
YoY %	47.95%	-59.18%	-3.56%	112.33%	45.45%	-43.86%	-	-
Horiz. %	100.98%	68.25%	167.22%	173.39%	81.66%	56.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.47%	36.21%	35.15%	32.10%	40.47%	49.58%	43.17%	-
YoY %	50.43%	3.02%	9.50%	-20.68%	-18.37%	14.85%	-	-
Horiz. %	126.18%	83.88%	81.42%	74.36%	93.75%	114.85%	100.00%	-
Total Cost	208,825	270,937	425,555	339,178	221,415	164,162	233,133	-1.81%
YoY %	-22.92%	-36.33%	25.47%	53.19%	34.88%	-29.58%	-	-
Horiz. %	89.57%	116.22%	182.54%	145.49%	94.97%	70.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,986	306,965	305,238	283,863	243,346	222,882	212,917	6.51%
YoY %	1.31%	0.57%	7.53%	16.65%	9.18%	4.68%	-	-
Horiz. %	146.06%	144.17%	143.36%	133.32%	114.29%	104.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	7,094	7,080	7,066	6,758	5,974	4,483	4,429	8.16%
YoY %	0.20%	0.20%	4.56%	13.12%	33.26%	1.22%	-	-
Horiz. %	160.17%	159.86%	159.54%	152.59%	134.88%	101.22%	100.00%	-
Div Payout %	70.25%	103.72%	42.25%	38.98%	73.16%	79.85%	44.29%	-
YoY %	-32.27%	145.49%	8.39%	-46.72%	-8.38%	80.29%	-	-
Horiz. %	158.61%	234.18%	95.39%	88.01%	165.18%	180.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	310,986	306,965	305,238	283,863	243,346	222,882	212,917	6.51%
YoY %	1.31%	0.57%	7.53%	16.65%	9.18%	4.68%	-	-
Horiz. %	146.06%	144.17%	143.36%	133.32%	114.29%	104.68%	100.00%	-
NOSH	141,899	141,602	141,333	135,179	119,498	89,669	88,586	8.16%
YoY %	0.21%	0.19%	4.55%	13.12%	33.27%	1.22%	-	-
Horiz. %	160.18%	159.85%	159.54%	152.60%	134.89%	101.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.09%	2.46%	3.79%	4.89%	3.56%	2.76%	4.11%	-
YoY %	66.26%	-35.09%	-22.49%	37.36%	28.99%	-32.85%	-	-
Horiz. %	99.51%	59.85%	92.21%	118.98%	86.62%	67.15%	100.00%	-
ROE	3.25%	2.22%	5.48%	6.11%	3.36%	2.52%	4.70%	-
YoY %	46.40%	-59.49%	-10.31%	81.85%	33.33%	-46.38%	-	-
Horiz. %	69.15%	47.23%	116.60%	130.00%	71.49%	53.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	153.44	196.15	312.96	263.80	192.12	188.26	274.46	-9.23%
YoY %	-21.77%	-37.32%	18.64%	37.31%	2.05%	-31.41%	-	-
Horiz. %	55.91%	71.47%	114.03%	96.12%	70.00%	68.59%	100.00%	-
EPS	7.07	4.82	11.83	12.83	6.84	6.27	11.30	-7.51%
YoY %	46.68%	-59.26%	-7.79%	87.57%	9.09%	-44.51%	-	-
Horiz. %	62.57%	42.65%	104.69%	113.54%	60.53%	55.49%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.1916	2.1678	2.1597	2.0999	2.0364	2.4856	2.4035	-1.52%
YoY %	1.10%	0.38%	2.85%	3.12%	-18.07%	3.42%	-	-
Horiz. %	91.18%	90.19%	89.86%	87.37%	84.73%	103.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,307
RPS	7.34	9.37	14.92	12.03	7.74	5.69	8.20	-1.82%
YoY %	-21.66%	-37.20%	24.02%	55.43%	36.03%	-30.61%	-	-
Horiz. %	89.51%	114.27%	181.95%	146.71%	94.39%	69.39%	100.00%	-
EPS	0.34	0.23	0.56	0.58	0.28	0.19	0.34	0.00%
YoY %	47.83%	-58.93%	-3.45%	107.14%	47.37%	-44.12%	-	-
Horiz. %	100.00%	67.65%	164.71%	170.59%	82.35%	55.88%	100.00%	-
DPS	0.24	0.24	0.24	0.23	0.20	0.15	0.15	8.14%
YoY %	0.00%	0.00%	4.35%	15.00%	33.33%	0.00%	-	-
Horiz. %	160.00%	160.00%	160.00%	153.33%	133.33%	100.00%	100.00%	-
NAPS	0.1049	0.1035	0.1029	0.0957	0.0821	0.0752	0.0718	6.51%
YoY %	1.35%	0.58%	7.52%	16.57%	9.18%	4.74%	-	-
Horiz. %	146.10%	144.15%	143.31%	133.29%	114.35%	104.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.41	1.56	1.14	2.65	1.68	1.49	2.10	-
P/RPS	0.92	0.80	0.36	1.00	0.87	0.79	0.77	3.00%
YoY %	15.00%	122.22%	-64.00%	14.94%	10.13%	2.60%	-	-
Horiz. %	119.48%	103.90%	46.75%	129.87%	112.99%	102.60%	100.00%	-
P/EPS	19.81	32.36	9.63	20.66	24.58	23.79	18.60	1.05%
YoY %	-38.78%	236.03%	-53.39%	-15.95%	3.32%	27.90%	-	-
Horiz. %	106.51%	173.98%	51.77%	111.08%	132.15%	127.90%	100.00%	-
EY	5.05	3.09	10.38	4.84	4.07	4.20	5.38	-1.04%
YoY %	63.43%	-70.23%	114.46%	18.92%	-3.10%	-21.93%	-	-
Horiz. %	93.87%	57.43%	192.94%	89.96%	75.65%	78.07%	100.00%	-
DY	3.55	3.21	4.39	1.89	2.98	3.36	2.38	6.88%
YoY %	10.59%	-26.88%	132.28%	-36.58%	-11.31%	41.18%	-	-
Horiz. %	149.16%	134.87%	184.45%	79.41%	125.21%	141.18%	100.00%	-
P/NAPS	0.64	0.72	0.53	1.26	0.82	0.60	0.87	-4.98%
YoY %	-11.11%	35.85%	-57.94%	53.66%	36.67%	-31.03%	-	-
Horiz. %	73.56%	82.76%	60.92%	144.83%	94.25%	68.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/08/09	25/08/08	29/08/07	29/08/06	30/08/05	23/08/04	-
Price	1.56	1.64	1.20	2.70	1.69	1.43	1.93	-
P/RPS	1.02	0.84	0.38	1.02	0.88	0.76	0.70	6.47%
YoY %	21.43%	121.05%	-62.75%	15.91%	15.79%	8.57%	-	-
Horiz. %	145.71%	120.00%	54.29%	145.71%	125.71%	108.57%	100.00%	-
P/EPS	21.92	34.02	10.14	21.05	24.73	22.84	17.10	4.22%
YoY %	-35.57%	235.50%	-51.83%	-14.88%	8.27%	33.57%	-	-
Horiz. %	128.19%	198.95%	59.30%	123.10%	144.62%	133.57%	100.00%	-
EY	4.56	2.94	9.86	4.75	4.04	4.38	5.85	-4.06%
YoY %	55.10%	-70.18%	107.58%	17.57%	-7.76%	-25.13%	-	-
Horiz. %	77.95%	50.26%	168.55%	81.20%	69.06%	74.87%	100.00%	-
DY	3.21	3.05	4.17	1.85	2.96	3.50	2.59	3.63%
YoY %	5.25%	-26.86%	125.41%	-37.50%	-15.43%	35.14%	-	-
Horiz. %	123.94%	117.76%	161.00%	71.43%	114.29%	135.14%	100.00%	-
P/NAPS	0.71	0.76	0.56	1.29	0.83	0.58	0.80	-1.96%
YoY %	-6.58%	35.71%	-56.59%	55.42%	43.10%	-27.50%	-	-
Horiz. %	88.75%	95.00%	70.00%	161.25%	103.75%	72.50%	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