[ECONBHD] YoY TTM Result on 30-Sep-2018 [#1]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	404,429	369,618	598,399	759,796	636,729	475,063	423,758	-0.77%
YoY %	9.42%	-38.23%	-21.24%	19.33%	34.03%	12.11%	-	-
Horiz. %	95.44%	87.22%	141.21%	179.30%	150.26%	112.11%	100.00%	-
PBT	1,270	-1,374	24,306	105,779	118,702	93,715	69,653	-48.66%
YoY %	192.43%	-105.65%	-77.02%	-10.89%	26.66%	34.55%	-	-
Horiz. %	1.82%	-1.97%	34.90%	151.87%	170.42%	134.55%	100.00%	-
Tax	-1,612	447	-4,996	-24,826	-33,185	-24,221	-18,056	-33.12%
YoY %	-460.63%	108.95%	79.88%	25.19%	-37.01%	-34.14%	-	-
Horiz. %	8.93%	-2.48%	27.67%	137.49%	183.79%	134.14%	100.00%	-
NP	-342	-927	19,310	80,953	85,517	69,494	51,597	-
YoY %	63.11%	-104.80%	-76.15%	-5.34%	23.06%	34.69%	-	-
Horiz. %	-0.66%	-1.80%	37.42%	156.89%	165.74%	134.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-342	-927	19,310	80,953	85,517	69,494	51,597	-
YoY %	63.11%	-104.80%	-76.15%	-5.34%	23.06%	34.69%	-	-
Horiz. %	-0.66%	-1.80%	37.42%	156.89%	165.74%	134.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	126.93%	-	20.55%	23.47%	27.96%	25.85%	25.92%	-
YoY %	0.00%	-	-12.44%	-16.06%	8.16%	-0.27%	-	-
Horiz. %	489.70%	-	79.28%	90.55%	107.87%	99.73%	100.00%	-
Total Cost	404,771	370,545	579,089	678,843	551,212	405,569	372,161	1.40%
YoY %	9.24%	-36.01%	-14.69%	23.15%	35.91%	8.98%	-	-
Horiz. %	108.76%	99.57%	155.60%	182.41%	148.11%	108.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,425	401,250	401,250	387,874	326,350	262,477	213,948	12.73%
YoY %	9.51%	0.00%	3.45%	18.85%	24.33%	22.68%	-	-
Horiz. %	205.39%	187.55%	187.55%	181.29%	152.54%	122.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	6,687	13,375	24,082	21,425	8,019	-
YoY %	-	-	-50.00%	-44.46%	12.40%	167.18%	-	-
Horiz. %	-	-	83.39%	166.79%	300.31%	267.18%	100.00%	-
Div Payout %	-	-	34.63%	16.52%	28.16%	30.83%	15.54%	-
YoY %	-	-	109.62%	-41.34%	-8.66%	98.39%	-	-
Horiz. %	-	-	222.84%	106.31%	181.21%	198.39%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	439,425	401,250	401,250	387,874	326,350	262,477	213,948	12.73%
YoY %	9.51%	0.00%	3.45%	18.85%	24.33%	22.68%	-	-
Horiz. %	205.39%	187.55%	187.55%	181.29%	152.54%	122.68%	100.00%	-
NOSH	1,417,500	1,337,500	1,337,500	1,337,500	535,000	535,667	534,870	17.62%
YoY %	5.98%	0.00%	0.00%	150.00%	-0.12%	0.15%	-	-
Horiz. %	265.02%	250.06%	250.06%	250.06%	100.02%	100.15%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-0.08%	-0.25%	3.23%	10.65%	13.43%	14.63%	12.18%	-
YoY %	68.00%	-107.74%	-69.67%	-20.70%	-8.20%	20.11%	-	-
Horiz. %	-0.66%	-2.05%	26.52%	87.44%	110.26%	120.11%	100.00%	-
ROE	-0.08%	-0.23%	4.81%	20.87%	26.20%	26.48%	24.12%	-
YoY %	65.22%	-104.78%	-76.95%	-20.34%	-1.06%	9.78%	-	-
Horiz. %	-0.33%	-0.95%	19.94%	86.53%	108.62%	109.78%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	28.53	27.63	44.74	56.81	119.01	88.69	79.23	-15.64%
YoY %	3.26%	-38.24%	-21.25%	-52.26%	34.19%	11.94%	-	-
Horiz. %	36.01%	34.87%	56.47%	71.70%	150.21%	111.94%	100.00%	-
EPS	-0.02	-0.07	1.44	6.05	15.98	12.97	9.65	-
YoY %	71.43%	-104.86%	-76.20%	-62.14%	23.21%	34.40%	-	-
Horiz. %	-0.21%	-0.73%	14.92%	62.69%	165.60%	134.40%	100.00%	-
DPS	0.00	0.00	0.50	1.00	4.50	4.00	1.50	-
YoY %	0.00%	0.00%	-50.00%	-77.78%	12.50%	166.67%	-	-
Horiz. %	0.00%	0.00%	33.33%	66.67%	300.00%	266.67%	100.00%	-
NAPS	0.31	0.30	0.30	0.29	0.61	0.49	0.40	-4.15%
YoY %	3.33%	0.00%	3.45%	-52.46%	24.49%	22.50%	-	-
Horiz. %	77.50%	75.00%	75.00%	72.50%	152.50%	122.50%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,500
RPS	28.53	26.08	42.22	53.60	44.92	33.51	29.89	-0.77%
YoY %	9.39%	-38.23%	-21.23%	19.32%	34.05%	12.11%	-	-
Horiz. %	95.45%	87.25%	141.25%	179.32%	150.28%	112.11%	100.00%	-
EPS	-0.02	-0.07	1.36	5.71	6.03	4.90	3.64	-
YoY %	71.43%	-105.15%	-76.18%	-5.31%	23.06%	34.62%	-	-
Horiz. %	-0.55%	-1.92%	37.36%	156.87%	165.66%	134.62%	100.00%	-
DPS	0.00	0.00	0.47	0.94	1.70	1.51	0.57	-
YoY %	0.00%	0.00%	-50.00%	-44.71%	12.58%	164.91%	-	-
Horiz. %	0.00%	0.00%	82.46%	164.91%	298.25%	264.91%	100.00%	-
NAPS	0.31	0.2831	0.2831	0.2736	0.2302	0.1852	0.1509	12.73%
YoY %	9.50%	0.00%	3.47%	18.85%	24.30%	22.73%	-	-
Horiz. %	205.43%	187.61%	187.61%	181.31%	152.55%	122.73%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.39	0.485	0.69	0.80	3.05	1.69	0.945	-
P/RPS	1.37	1.76	1.54	1.41	2.56	1.91	1.19	2.37%
YoY %	-22.16%	14.29%	9.22%	-44.92%	34.03%	60.50%	-	-
Horiz. %	115.13%	147.90%	129.41%	118.49%	215.13%	160.50%	100.00%	-
P/EPS	-1,616.45	-699.77	47.79	13.22	19.08	13.03	9.80	-
YoY %	-131.00%	-1,564.26%	261.50%	-30.71%	46.43%	32.96%	-	-
Horiz. %	-16,494.39%	-7,140.51%	487.65%	134.90%	194.69%	132.96%	100.00%	-
EY	-0.06	-0.14	2.09	7.57	5.24	7.68	10.21	-
YoY %	57.14%	-106.70%	-72.39%	44.47%	-31.77%	-24.78%	-	-
Horiz. %	-0.59%	-1.37%	20.47%	74.14%	51.32%	75.22%	100.00%	-
DY	0.00	0.00	0.72	1.25	1.48	2.37	1.59	-
YoY %	0.00%	0.00%	-42.40%	-15.54%	-37.55%	49.06%	-	-
Horiz. %	0.00%	0.00%	45.28%	78.62%	93.08%	149.06%	100.00%	-
P/NAPS	1.26	1.62	2.30	2.76	5.00	3.45	2.36	-9.92%
YoY %	-22.22%	-29.57%	-16.67%	-44.80%	44.93%	46.19%	-	-
Horiz. %	53.39%	68.64%	97.46%	116.95%	211.86%	146.19%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	26/11/20	27/11/19	26/11/18	22/11/17	23/11/16	27/11/15	-
Price	0.34	0.46	0.79	0.615	2.94	1.86	1.05	-
P/RPS	1.19	1.66	1.77	1.08	2.47	2.10	1.33	-1.83%
YoY %	-28.31%	-6.21%	63.89%	-56.28%	17.62%	57.89%	-	-
Horiz. %	89.47%	124.81%	133.08%	81.20%	185.71%	157.89%	100.00%	-
P/EPS	-1,409.21	-663.70	54.72	10.16	18.39	14.34	10.88	-
YoY %	-112.33%	-1,312.90%	438.58%	-44.75%	28.24%	31.80%	-	-
Horiz. %	-12,952.30%	-6,100.18%	502.94%	93.38%	169.03%	131.80%	100.00%	-
EY	-0.07	-0.15	1.83	9.84	5.44	6.97	9.19	-
YoY %	53.33%	-108.20%	-81.40%	80.88%	-21.95%	-24.16%	-	-
Horiz. %	-0.76%	-1.63%	19.91%	107.07%	59.19%	75.84%	100.00%	-
DY	0.00	0.00	0.63	1.63	1.53	2.15	1.43	-
YoY %	0.00%	0.00%	-61.35%	6.54%	-28.84%	50.35%	-	-
Horiz. %	0.00%	0.00%	44.06%	113.99%	106.99%	150.35%	100.00%	-
P/NAPS	1.10	1.53	2.63	2.12	4.82	3.80	2.62	-13.45%
YoY %	-28.10%	-41.83%	24.06%	-56.02%	26.84%	45.04%	-	-
Horiz. %	41.98%	58.40%	100.38%	80.92%	183.97%	145.04%	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