[EKOVEST] YoY Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	61,119	73,043	37,500	51,137	74,527	115,939	98,196	-7.59%
YoY %	-16.32%	94.78%	-26.67%	-31.38%	-35.72%	18.07%	-	-
Horiz. %	62.24%	74.38%	38.19%	52.08%	75.90%	118.07%	100.00%	-
PBT	29,906	33,002	21,467	3,553	3,821	5,083	6,754	28.11%
YoY %	-9.38%	53.73%	504.19%	-7.01%	-24.83%	-24.74%	-	-
Horiz. %	442.79%	488.63%	317.84%	52.61%	56.57%	75.26%	100.00%	-
Tax	-11,053	706	-5,284	-3,286	-1,878	-703	-2,091	31.95%
YoY %	-1,665.58%	113.36%	-60.80%	-74.97%	-167.14%	66.38%	-	-
Horiz. %	528.60%	-33.76%	252.70%	157.15%	89.81%	33.62%	100.00%	-
NP	18,853	33,708	16,183	267	1,943	4,380	4,663	26.19%
YoY %	-44.07%	108.29%	5,961.05%	-86.26%	-55.64%	-6.07%	-	-
Horiz. %	404.31%	722.88%	347.05%	5.73%	41.67%	93.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,788	33,708	16,183	1,453	1,950	4,399	4,641	26.21%
YoY %	-44.26%	108.29%	1,013.76%	-25.49%	-55.67%	-5.21%	-	-
Horiz. %	404.83%	726.31%	348.70%	31.31%	42.02%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.96%	-2.14%	24.61%	92.49%	49.15%	13.83%	30.96%	-
YoY %	1,827.10%	-108.70%	-73.39%	88.18%	255.39%	-55.33%	-	-
Horiz. %	119.38%	-6.91%	79.49%	298.74%	158.75%	44.67%	100.00%	-
Total Cost	42,266	39,335	21,317	50,870	72,584	111,559	93,533	-12.38%
YoY %	7.45%	84.52%	-58.10%	-29.92%	-34.94%	19.27%	-	-
Horiz. %	45.19%	42.05%	22.79%	54.39%	77.60%	119.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	779,381	410,772	345,082	312,252	309,067	306,458	288,318	18.00%
YoY %	89.74%	19.04%	10.51%	1.03%	0.85%	6.29%	-	-
Horiz. %	270.32%	142.47%	119.69%	108.30%	107.20%	106.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,054	8,941	8,940	7,122	7,116	7,072	6,865	-12.61%
YoY %	-65.84%	0.01%	25.53%	0.08%	0.62%	3.02%	-	-
Horiz. %	44.49%	130.24%	130.23%	103.74%	103.66%	103.02%	100.00%	-
Div Payout %	16.26%	26.53%	55.25%	490.20%	364.96%	160.77%	147.93%	-
YoY %	-38.71%	-51.98%	-88.73%	34.32%	127.01%	8.68%	-	-
Horiz. %	10.99%	17.93%	37.35%	331.37%	246.71%	108.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	779,381	410,772	345,082	312,252	309,067	306,458	288,318	18.00%
YoY %	89.74%	19.04%	10.51%	1.03%	0.85%	6.29%	-	-
Horiz. %	270.32%	142.47%	119.69%	108.30%	107.20%	106.29%	100.00%	-
NOSH	305,495	178,822	178,817	142,450	142,335	141,446	137,307	14.24%
YoY %	70.84%	0.00%	25.53%	0.08%	0.63%	3.01%	-	-
Horiz. %	222.49%	130.24%	130.23%	103.75%	103.66%	103.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	30.85%	46.15%	43.15%	0.52%	2.61%	3.78%	4.75%	-
YoY %	-33.15%	6.95%	8,198.08%	-80.08%	-30.95%	-20.42%	-	-
Horiz. %	649.47%	971.58%	908.42%	10.95%	54.95%	79.58%	100.00%	-
ROE	2.41%	8.21%	4.69%	0.47%	0.63%	1.44%	1.61%	-
YoY %	-70.65%	75.05%	897.87%	-25.40%	-56.25%	-10.56%	-	-
Horiz. %	149.69%	509.94%	291.30%	29.19%	39.13%	89.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	20.01	40.85	20.97	35.90	52.36	81.97	71.52	-19.11%
YoY %	-51.02%	94.80%	-41.59%	-31.44%	-36.12%	14.61%	-	-
Horiz. %	27.98%	57.12%	29.32%	50.20%	73.21%	114.61%	100.00%	-
EPS	6.15	18.85	9.05	1.02	1.37	3.11	3.38	10.48%
YoY %	-67.37%	108.29%	787.25%	-25.55%	-55.95%	-7.99%	-	-
Horiz. %	181.95%	557.69%	267.75%	30.18%	40.53%	92.01%	100.00%	-
DPS	1.00	5.00	5.00	5.00	5.00	5.00	5.00	-23.50%
YoY %	-80.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.5512	2.2971	1.9298	2.192	2.1714	2.1666	2.0998	3.29%
YoY %	11.06%	19.03%	-11.96%	0.95%	0.22%	3.18%	-	-
Horiz. %	121.50%	109.40%	91.90%	104.39%	103.41%	103.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 142,450
RPS	2.06	2.46	1.26	1.72	2.51	3.91	3.31	-7.59%
YoY %	-16.26%	95.24%	-26.74%	-31.47%	-35.81%	18.13%	-	-
Horiz. %	62.24%	74.32%	38.07%	51.96%	75.83%	118.13%	100.00%	-
EPS	0.63	1.14	0.55	0.05	0.07	0.15	0.16	25.63%
YoY %	-44.74%	107.27%	1,000.00%	-28.57%	-53.33%	-6.25%	-	-
Horiz. %	393.75%	712.50%	343.75%	31.25%	43.75%	93.75%	100.00%	-
DPS	0.10	0.30	0.30	0.24	0.24	0.24	0.23	-12.95%
YoY %	-66.67%	0.00%	25.00%	0.00%	0.00%	4.35%	-	-
Horiz. %	43.48%	130.43%	130.43%	104.35%	104.35%	104.35%	100.00%	-
NAPS	0.2628	0.1385	0.1164	0.1053	0.1042	0.1033	0.0972	18.01%
YoY %	89.75%	18.99%	10.54%	1.06%	0.87%	6.28%	-	-
Horiz. %	270.37%	142.49%	119.75%	108.33%	107.20%	106.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.83	2.50	3.00	1.41	1.56	1.14	2.65	-
P/RPS	14.15	6.12	14.31	3.93	2.98	1.39	3.71	24.97%
YoY %	131.21%	-57.23%	264.12%	31.88%	114.39%	-62.53%	-	-
Horiz. %	381.40%	164.96%	385.71%	105.93%	80.32%	37.47%	100.00%	-
P/EPS	46.02	13.26	33.15	138.24	113.87	36.66	78.40	-8.48%
YoY %	247.06%	-60.00%	-76.02%	21.40%	210.61%	-53.24%	-	-
Horiz. %	58.70%	16.91%	42.28%	176.33%	145.24%	46.76%	100.00%	-
EY	2.17	7.54	3.02	0.72	0.88	2.73	1.28	9.18%
YoY %	-71.22%	149.67%	319.44%	-18.18%	-67.77%	113.28%	-	-
Horiz. %	169.53%	589.06%	235.94%	56.25%	68.75%	213.28%	100.00%	-
DY	0.35	2.00	1.67	3.55	3.21	4.39	1.89	-24.48%
YoY %	-82.50%	19.76%	-52.96%	10.59%	-26.88%	132.28%	-	-
Horiz. %	18.52%	105.82%	88.36%	187.83%	169.84%	232.28%	100.00%	-
P/NAPS	1.11	1.09	1.55	0.64	0.72	0.53	1.26	-2.08%
YoY %	1.83%	-29.68%	142.19%	-11.11%	35.85%	-57.94%	-	-
Horiz. %	88.10%	86.51%	123.02%	50.79%	57.14%	42.06%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	27/08/12	26/08/11	27/08/10	26/08/09	25/08/08	29/08/07	-
Price	2.58	2.49	2.48	1.56	1.64	1.20	2.70	-
P/RPS	12.90	6.10	11.83	4.35	3.13	1.46	3.78	22.67%
YoY %	111.48%	-48.44%	171.95%	38.98%	114.38%	-61.38%	-	-
Horiz. %	341.27%	161.38%	312.96%	115.08%	82.80%	38.62%	100.00%	-
P/EPS	41.95	13.21	27.40	152.94	119.71	38.59	79.88	-10.16%
YoY %	217.56%	-51.79%	-82.08%	27.76%	210.21%	-51.69%	-	-
Horiz. %	52.52%	16.54%	34.30%	191.46%	149.86%	48.31%	100.00%	-
EY	2.38	7.57	3.65	0.65	0.84	2.59	1.25	11.31%
YoY %	-68.56%	107.40%	461.54%	-22.62%	-67.57%	107.20%	-	-
Horiz. %	190.40%	605.60%	292.00%	52.00%	67.20%	207.20%	100.00%	-
DY	0.39	2.01	2.02	3.21	3.05	4.17	1.85	-22.83%
YoY %	-80.60%	-0.50%	-37.07%	5.25%	-26.86%	125.41%	-	-
Horiz. %	21.08%	108.65%	109.19%	173.51%	164.86%	225.41%	100.00%	-
P/NAPS	1.01	1.08	1.29	0.71	0.76	0.55	1.29	-3.99%
YoY %	-6.48%	-16.28%	81.69%	-6.58%	38.18%	-57.36%	-	-
Horiz. %	78.29%	83.72%	100.00%	55.04%	58.91%	42.64%	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