[EKOVEST] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annual (Unaudited) Result
Revenue	1,088,709	793,582	438,015	229,126	140,966	208,948	128,175	42.79%
YoY %	37.19%	81.18%	91.17%	62.54%	-32.54%	63.02%	-	-
Horiz. %	849.39%	619.14%	341.73%	178.76%	109.98%	163.02%	100.00%	-
PBT	204,342	190,951	31,766	7,726	66,745	84,180	35,558	33.79%
YoY %	7.01%	501.12%	311.16%	-88.42%	-20.71%	136.74%	-	-
Horiz. %	574.67%	537.01%	89.34%	21.73%	187.71%	236.74%	100.00%	-
Tax	-91,101	-35,345	-11,760	5,474	-16,710	-11,535	-11,208	41.75%
YoY %	-157.75%	-200.55%	-314.83%	132.76%	-44.86%	-2.92%	-	-
Horiz. %	812.82%	315.36%	104.93%	-48.84%	149.09%	102.92%	100.00%	-
NP	113,241	155,606	20,006	13,200	50,035	72,645	24,350	29.16%
YoY %	-27.23%	677.80%	51.56%	-73.62%	-31.12%	198.34%	-	-
Horiz. %	465.06%	639.04%	82.16%	54.21%	205.48%	298.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,602	155,412	18,512	47,111	55,071	72,645	24,350	28.66%
YoY %	-28.83%	739.52%	-60.71%	-14.45%	-24.19%	198.34%	-	-
Horiz. %	454.22%	638.24%	76.02%	193.47%	226.16%	298.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.58%	18.51%	37.02%	-70.85%	25.04%	13.70%	31.52%	-
YoY %	140.84%	-50.00%	152.25%	-382.95%	82.77%	-56.54%	-	-
Horiz. %	141.43%	58.72%	117.45%	-224.78%	79.44%	43.46%	100.00%	-
Total Cost	975,468	637,976	418,009	215,926	90,931	136,303	103,825	45.21%
YoY %	52.90%	52.62%	93.59%	137.46%	-33.29%	31.28%	-	-
Horiz. %	939.53%	614.47%	402.61%	207.97%	87.58%	131.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,925,282	530,377	1,183,138	810,847	389,700	410,713	323,486	34.58%
YoY %	263.00%	-55.17%	45.91%	108.07%	-5.12%	26.96%	-	-
Horiz. %	595.17%	163.96%	365.75%	250.66%	120.47%	126.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	42,784	25,663	17,122	12,628	3,055	8,939	8,387	31.17%
YoY %	66.71%	49.88%	35.59%	313.36%	-65.82%	6.58%	-	-
Horiz. %	510.12%	305.99%	204.15%	150.57%	36.43%	106.58%	100.00%	-
Div Payout %	38.68%	16.51%	92.49%	26.80%	5.55%	12.31%	34.45%	-
YoY %	134.28%	-82.15%	245.11%	382.88%	-54.91%	-64.27%	-	-
Horiz. %	112.28%	47.92%	268.48%	77.79%	16.11%	35.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,925,282	530,377	1,183,138	810,847	389,700	410,713	323,486	34.58%
YoY %	263.00%	-55.17%	45.91%	108.07%	-5.12%	26.96%	-	-
Horiz. %	595.17%	163.96%	365.75%	250.66%	120.47%	126.96%	100.00%	-
NOSH	2,139,202	855,448	856,105	855,448	305,503	178,796	167,757	52.78%
YoY %	150.07%	-0.08%	0.08%	180.01%	70.87%	6.58%	-	-
Horiz. %	1,275.18%	509.93%	510.32%	509.93%	182.11%	106.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	10.40%	19.61%	4.57%	5.76%	35.49%	34.77%	19.00%	-
YoY %	-46.97%	329.10%	-20.66%	-83.77%	2.07%	83.00%	-	-
Horiz. %	54.74%	103.21%	24.05%	30.32%	186.79%	183.00%	100.00%	-
ROE	5.74%	29.30%	1.56%	5.81%	14.13%	17.69%	7.53%	-
YoY %	-80.41%	1,778.21%	-73.15%	-58.88%	-20.12%	134.93%	-	-
Horiz. %	76.23%	389.11%	20.72%	77.16%	187.65%	234.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	50.89	92.77	51.16	36.29	46.14	116.86	76.41	-6.54%
YoY %	-45.14%	81.33%	40.98%	-21.35%	-60.52%	52.94%	-	-
Horiz. %	66.60%	121.41%	66.95%	47.49%	60.38%	152.94%	100.00%	-
EPS	5.17	7.27	2.16	7.23	16.39	40.63	14.51	-15.78%
YoY %	-28.89%	236.57%	-70.12%	-55.89%	-59.66%	180.01%	-	-
Horiz. %	35.63%	50.10%	14.89%	49.83%	112.96%	280.01%	100.00%	-
DPS	2.00	3.00	2.00	2.00	1.00	5.00	5.00	-14.15%
YoY %	-33.33%	50.00%	0.00%	100.00%	-80.00%	0.00%	-	-
Horiz. %	40.00%	60.00%	40.00%	40.00%	20.00%	100.00%	100.00%	-
NAPS	0.90	0.62	1.382	1.2842	1.2756	2.2971	1.9283	-11.91%
YoY %	45.16%	-55.14%	7.62%	0.67%	-44.47%	19.13%	-	-
Horiz. %	46.67%	32.15%	71.67%	66.60%	66.15%	119.13%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 855,448
RPS	36.71	26.76	14.77	7.73	4.75	7.05	4.32	42.80%
YoY %	37.18%	81.18%	91.07%	62.74%	-32.62%	63.19%	-	-
Horiz. %	849.77%	619.44%	341.90%	178.94%	109.95%	163.19%	100.00%	-
EPS	3.73	5.24	0.62	1.59	1.86	2.45	0.82	28.69%
YoY %	-28.82%	745.16%	-61.01%	-14.52%	-24.08%	198.78%	-	-
Horiz. %	454.88%	639.02%	75.61%	193.90%	226.83%	298.78%	100.00%	-
DPS	1.44	0.87	0.58	0.43	0.10	0.30	0.28	31.34%
YoY %	65.52%	50.00%	34.88%	330.00%	-66.67%	7.14%	-	-
Horiz. %	514.29%	310.71%	207.14%	153.57%	35.71%	107.14%	100.00%	-
NAPS	0.6492	0.1789	0.399	0.2734	0.1314	0.1385	0.1091	34.57%
YoY %	262.88%	-55.16%	45.94%	108.07%	-5.13%	26.95%	-	-
Horiz. %	595.05%	163.98%	365.72%	250.60%	120.44%	126.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.20	1.50	1.02	1.13	2.83	2.50	3.00	-
P/RPS	2.36	1.62	1.99	3.11	6.13	2.14	3.93	-8.14%
YoY %	45.68%	-18.59%	-36.01%	-49.27%	186.45%	-45.55%	-	-
Horiz. %	60.05%	41.22%	50.64%	79.13%	155.98%	54.45%	100.00%	-
P/EPS	23.21	8.26	47.17	15.14	15.70	6.15	20.67	1.94%
YoY %	180.99%	-82.49%	211.56%	-3.57%	155.28%	-70.25%	-	-
Horiz. %	112.29%	39.96%	228.21%	73.25%	75.96%	29.75%	100.00%	-
EY	4.31	12.11	2.12	6.60	6.37	16.25	4.84	-1.91%
YoY %	-64.41%	471.23%	-67.88%	3.61%	-60.80%	235.74%	-	-
Horiz. %	89.05%	250.21%	43.80%	136.36%	131.61%	335.74%	100.00%	-
DY	1.67	2.00	1.96	1.77	0.35	2.00	1.67	0.00%
YoY %	-16.50%	2.04%	10.73%	405.71%	-82.50%	19.76%	-	-
Horiz. %	100.00%	119.76%	117.37%	105.99%	20.96%	119.76%	100.00%	-
P/NAPS	1.33	2.42	0.74	0.88	2.22	1.09	1.56	-2.62%
YoY %	-45.04%	227.03%	-15.91%	-60.36%	103.67%	-30.13%	-	-
Horiz. %	85.26%	155.13%	47.44%	56.41%	142.31%	69.87%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	27/08/12	26/08/11	-
Price	1.15	1.72	0.915	1.26	2.58	2.49	2.48	-
P/RPS	2.26	1.85	1.79	3.47	5.59	2.13	3.25	-5.86%
YoY %	22.16%	3.35%	-48.41%	-37.92%	162.44%	-34.46%	-	-
Horiz. %	69.54%	56.92%	55.08%	106.77%	172.00%	65.54%	100.00%	-
P/EPS	22.24	9.47	42.32	16.89	14.31	6.13	17.09	4.48%
YoY %	134.85%	-77.62%	150.56%	18.03%	133.44%	-64.13%	-	-
Horiz. %	130.13%	55.41%	247.63%	98.83%	83.73%	35.87%	100.00%	-
EY	4.50	10.56	2.36	5.92	6.99	16.32	5.85	-4.27%
YoY %	-57.39%	347.46%	-60.14%	-15.31%	-57.17%	178.97%	-	-
Horiz. %	76.92%	180.51%	40.34%	101.20%	119.49%	278.97%	100.00%	-
DY	1.74	1.74	2.19	1.59	0.39	2.01	2.02	-2.45%
YoY %	0.00%	-20.55%	37.74%	307.69%	-80.60%	-0.50%	-	-
Horiz. %	86.14%	86.14%	108.42%	78.71%	19.31%	99.50%	100.00%	-
P/NAPS	1.28	2.77	0.66	0.98	2.02	1.08	1.29	-0.12%
YoY %	-53.79%	319.70%	-32.65%	-51.49%	87.04%	-16.28%	-	-
Horiz. %	99.22%	214.73%	51.16%	75.97%	156.59%	83.72%	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