[EKOVEST] YoY TTM Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	206,449	128,174	217,721	277,781	441,919	356,642	229,584	-1.75%
YoY %	61.07%	-41.13%	-21.62%	-37.14%	23.91%	55.34%	-	-
Horiz. %	89.92%	55.83%	94.83%	120.99%	192.49%	155.34%	100.00%	-
PBT	84,180	35,818	19,650	11,668	26,117	25,632	13,722	35.26%
YoY %	135.02%	82.28%	68.41%	-55.32%	1.89%	86.79%	-	-
Horiz. %	613.47%	261.03%	143.20%	85.03%	190.33%	186.79%	100.00%	-
Tax	-11,535	-11,208	-10,681	-4,343	-8,427	-8,220	-5,553	12.94%
YoY %	-2.92%	-4.93%	-145.94%	48.46%	-2.52%	-48.03%	-	-
Horiz. %	207.73%	201.84%	192.35%	78.21%	151.76%	148.03%	100.00%	-
NP	72,645	24,610	8,969	7,325	17,690	17,412	8,169	43.88%
YoY %	195.18%	174.39%	22.44%	-58.59%	1.60%	113.15%	-	-
Horiz. %	889.28%	301.26%	109.79%	89.67%	216.55%	213.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,645	24,610	10,160	7,335	17,694	17,330	8,167	43.89%
YoY %	195.18%	142.22%	38.51%	-58.55%	2.10%	112.20%	-	-
Horiz. %	889.49%	301.33%	124.40%	89.81%	216.65%	212.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.70%	31.29%	54.36%	37.22%	32.27%	32.07%	40.47%	-
YoY %	-56.22%	-42.44%	46.05%	15.34%	0.62%	-20.76%	-	-
Horiz. %	33.85%	77.32%	134.32%	91.97%	79.74%	79.24%	100.00%	-
Total Cost	133,804	103,564	208,752	270,456	424,229	339,230	221,415	-8.04%
YoY %	29.20%	-50.39%	-22.81%	-36.25%	25.06%	53.21%	-	-
Horiz. %	60.43%	46.77%	94.28%	122.15%	191.60%	153.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	410,772	345,082	312,252	309,067	306,458	288,318	269,605	7.26%
YoY %	19.04%	10.51%	1.03%	0.85%	6.29%	6.94%	-	-
Horiz. %	152.36%	128.00%	115.82%	114.64%	113.67%	106.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	8,941	8,940	7,122	7,116	7,072	6,865	6,740	4.81%
YoY %	0.01%	25.53%	0.08%	0.62%	3.02%	1.85%	-	-
Horiz. %	132.66%	132.64%	105.67%	105.58%	104.93%	101.85%	100.00%	-
Div Payout %	12.31%	36.33%	70.10%	97.03%	39.97%	39.62%	82.53%	-
YoY %	-66.12%	-48.17%	-27.75%	142.76%	0.88%	-51.99%	-	-
Horiz. %	14.92%	44.02%	84.94%	117.57%	48.43%	48.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	410,772	345,082	312,252	309,067	306,458	288,318	269,605	7.26%
YoY %	19.04%	10.51%	1.03%	0.85%	6.29%	6.94%	-	-
Horiz. %	152.36%	128.00%	115.82%	114.64%	113.67%	106.94%	100.00%	-
NOSH	178,822	178,817	142,450	142,335	141,446	137,307	134,802	4.81%
YoY %	0.00%	25.53%	0.08%	0.63%	3.01%	1.86%	-	-
Horiz. %	132.66%	132.65%	105.67%	105.59%	104.93%	101.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	35.19%	19.20%	4.12%	2.64%	4.00%	4.88%	3.56%	-
YoY %	83.28%	366.02%	56.06%	-34.00%	-18.03%	37.08%	-	-
Horiz. %	988.48%	539.33%	115.73%	74.16%	112.36%	137.08%	100.00%	-
ROE	17.68%	7.13%	3.25%	2.37%	5.77%	6.01%	3.03%	-
YoY %	147.97%	119.38%	37.13%	-58.93%	-3.99%	98.35%	-	-
Horiz. %	583.50%	235.31%	107.26%	78.22%	190.43%	198.35%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	115.45	71.68	152.84	195.16	312.43	259.74	170.31	-6.26%
YoY %	61.06%	-53.10%	-21.68%	-37.53%	20.29%	52.51%	-	-
Horiz. %	67.79%	42.09%	89.74%	114.59%	183.45%	152.51%	100.00%	-
EPS	40.62	13.76	7.13	5.15	12.51	12.62	6.06	37.27%
YoY %	195.20%	92.99%	38.45%	-58.83%	-0.87%	108.25%	-	-
Horiz. %	670.30%	227.06%	117.66%	84.98%	206.44%	208.25%	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	2.2971	1.9298	2.192	2.1714	2.1666	2.0998	2.00	2.33%
YoY %	19.03%	-11.96%	0.95%	0.22%	3.18%	4.99%	-	-
Horiz. %	114.85%	96.49%	109.60%	108.57%	108.33%	104.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 142,335
RPS	6.96	4.32	7.34	9.37	14.90	12.03	7.74	-1.75%
YoY %	61.11%	-41.14%	-21.66%	-37.11%	23.86%	55.43%	-	-
Horiz. %	89.92%	55.81%	94.83%	121.06%	192.51%	155.43%	100.00%	-
EPS	2.45	0.83	0.34	0.25	0.60	0.58	0.28	43.50%
YoY %	195.18%	144.12%	36.00%	-58.33%	3.45%	107.14%	-	-
Horiz. %	875.00%	296.43%	121.43%	89.29%	214.29%	207.14%	100.00%	-
DPS	0.30	0.30	0.24	0.24	0.24	0.23	0.23	4.52%
YoY %	0.00%	25.00%	0.00%	0.00%	4.35%	0.00%	-	-
Horiz. %	130.43%	130.43%	104.35%	104.35%	104.35%	100.00%	100.00%	-
NAPS	0.1385	0.1164	0.1053	0.1042	0.1033	0.0972	0.0909	7.26%
YoY %	18.99%	10.54%	1.06%	0.87%	6.28%	6.93%	-	-
Horiz. %	152.37%	128.05%	115.84%	114.63%	113.64%	106.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.50	3.00	1.41	1.56	1.14	2.65	1.68	-
P/RPS	2.17	4.19	0.92	0.80	0.36	1.02	0.99	13.95%
YoY %	-48.21%	355.43%	15.00%	122.22%	-64.71%	3.03%	-	-
Horiz. %	219.19%	423.23%	92.93%	80.81%	36.36%	103.03%	100.00%	-
P/EPS	6.15	21.80	19.77	30.27	9.11	21.00	27.73	-22.18%
YoY %	-71.79%	10.27%	-34.69%	232.27%	-56.62%	-24.27%	-	-
Horiz. %	22.18%	78.62%	71.29%	109.16%	32.85%	75.73%	100.00%	-
EY	16.25	4.59	5.06	3.30	10.97	4.76	3.61	28.46%
YoY %	254.03%	-9.29%	53.33%	-69.92%	130.46%	31.86%	-	-
Horiz. %	450.14%	127.15%	140.17%	91.41%	303.88%	131.86%	100.00%	-
DY	2.00	1.67	3.55	3.21	4.39	1.89	2.98	-6.42%
YoY %	19.76%	-52.96%	10.59%	-26.88%	132.28%	-36.58%	-	-
Horiz. %	67.11%	56.04%	119.13%	107.72%	147.32%	63.42%	100.00%	-
P/NAPS	1.09	1.55	0.64	0.72	0.53	1.26	0.84	4.43%
YoY %	-29.68%	142.19%	-11.11%	35.85%	-57.94%	50.00%	-	-
Horiz. %	129.76%	184.52%	76.19%	85.71%	63.10%	150.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	26/08/11	27/08/10	26/08/09	25/08/08	29/08/07	29/08/06	-
Price	2.49	2.48	1.56	1.64	1.20	2.70	1.69	-
P/RPS	2.16	3.46	1.02	0.84	0.38	1.04	0.99	13.87%
YoY %	-37.57%	239.22%	21.43%	121.05%	-63.46%	5.05%	-	-
Horiz. %	218.18%	349.49%	103.03%	84.85%	38.38%	105.05%	100.00%	-
P/EPS	6.13	18.02	21.87	31.82	9.59	21.39	27.89	-22.29%
YoY %	-65.98%	-17.60%	-31.27%	231.80%	-55.17%	-23.31%	-	-
Horiz. %	21.98%	64.61%	78.42%	114.09%	34.39%	76.69%	100.00%	-
EY	16.31	5.55	4.57	3.14	10.42	4.67	3.58	28.72%
YoY %	193.87%	21.44%	45.54%	-69.87%	123.13%	30.45%	-	-
Horiz. %	455.59%	155.03%	127.65%	87.71%	291.06%	130.45%	100.00%	-
DY	2.01	2.02	3.21	3.05	4.17	1.85	2.96	-6.24%
YoY %	-0.50%	-37.07%	5.25%	-26.86%	125.41%	-37.50%	-	-
Horiz. %	67.91%	68.24%	108.45%	103.04%	140.88%	62.50%	100.00%	-
P/NAPS	1.08	1.29	0.71	0.76	0.55	1.29	0.85	4.06%
YoY %	-16.28%	81.69%	-6.58%	38.18%	-57.36%	51.76%	-	-
Horiz. %	127.06%	151.76%	83.53%	89.41%	64.71%	151.76%	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