[EKOVEST] YoY TTM 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
TTM Result
Revenue	1,088,709	793,582	438,015	228,826	140,966	206,449	128,174	42.79%
YoY %	37.19%	81.18%	91.42%	62.33%	-31.72%	61.07%	-	-
Horiz. %	849.40%	619.14%	341.73%	178.53%	109.98%	161.07%	100.00%	-
PBT	204,341	190,562	31,766	9,024	66,746	84,180	35,818	33.63%
YoY %	7.23%	499.89%	252.02%	-86.48%	-20.71%	135.02%	-	-
Horiz. %	570.50%	532.03%	88.69%	25.19%	186.35%	235.02%	100.00%	-
Tax	-91,101	-33,928	-11,760	4,148	-16,710	-11,535	-11,208	41.75%
YoY %	-168.51%	-188.50%	-383.51%	124.82%	-44.86%	-2.92%	-	-
Horiz. %	812.82%	302.71%	104.93%	-37.01%	149.09%	102.92%	100.00%	-
NP	113,240	156,634	20,006	13,172	50,036	72,645	24,610	28.93%
YoY %	-27.70%	682.94%	51.88%	-73.67%	-31.12%	195.18%	-	-
Horiz. %	460.14%	636.46%	81.29%	53.52%	203.32%	295.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,603	156,440	18,512	47,082	50,072	72,645	24,610	28.43%
YoY %	-29.30%	745.07%	-60.68%	-5.97%	-31.07%	195.18%	-	-
Horiz. %	449.42%	635.68%	75.22%	191.31%	203.46%	295.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.58%	17.80%	37.02%	-45.97%	25.04%	13.70%	31.29%	-
YoY %	150.45%	-51.92%	180.53%	-283.59%	82.77%	-56.22%	-	-
Horiz. %	142.47%	56.89%	118.31%	-146.92%	80.03%	43.78%	100.00%	-
Total Cost	975,469	636,948	418,009	215,654	90,930	133,804	103,564	45.27%
YoY %	53.15%	52.38%	93.83%	137.16%	-32.04%	29.20%	-	-
Horiz. %	941.90%	615.03%	403.62%	208.23%	87.80%	129.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,925,282	1,318,245	856,344	814,067	779,381	410,772	345,082	33.14%
YoY %	46.05%	53.94%	5.19%	4.45%	89.74%	19.04%	-	-
Horiz. %	557.92%	382.01%	248.16%	235.91%	225.85%	119.04%	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	17,126	12,628	3,054	8,941	8,940	29.78%
YoY %	66.71%	49.85%	35.62%	313.49%	-65.84%	0.01%	-	-
Horiz. %	478.57%	287.06%	191.57%	141.25%	34.16%	100.01%	100.00%	-
Div Payout %	38.68%	16.40%	92.52%	26.82%	6.10%	12.31%	36.33%	-
YoY %	135.85%	-82.27%	244.97%	339.67%	-50.45%	-66.12%	-	-
Horiz. %	106.47%	45.14%	254.67%	73.82%	16.79%	33.88%	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	1,318,245	856,344	814,067	779,381	410,772	345,082	33.14%
YoY %	46.05%	53.94%	5.19%	4.45%	89.74%	19.04%	-	-
Horiz. %	557.92%	382.01%	248.16%	235.91%	225.85%	119.04%	100.00%	-
NOSH	2,139,202	855,448	856,344	855,448	305,495	178,822	178,817	51.17%
YoY %	150.07%	-0.10%	0.10%	180.02%	70.84%	0.00%	-	-
Horiz. %	1,196.31%	478.39%	478.89%	478.39%	170.84%	100.00%	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%	19.74%	4.57%	5.76%	35.50%	35.19%	19.20%	-
YoY %	-47.32%	331.95%	-20.66%	-83.77%	0.88%	83.28%	-	-
Horiz. %	54.17%	102.81%	23.80%	30.00%	184.90%	183.28%	100.00%	-
ROE	5.74%	11.87%	2.16%	5.78%	6.42%	17.68%	7.13%	-
YoY %	-51.64%	449.54%	-62.63%	-9.97%	-63.69%	147.97%	-	-
Horiz. %	80.50%	166.48%	30.29%	81.07%	90.04%	247.97%	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	51.15	36.24	46.14	115.45	71.68	-5.54%
YoY %	-45.14%	81.37%	41.14%	-21.46%	-60.03%	61.06%	-	-
Horiz. %	71.00%	129.42%	71.36%	50.56%	64.37%	161.06%	100.00%	-
EPS	5.17	18.29	2.16	7.46	16.39	40.62	13.76	-15.04%
YoY %	-71.73%	746.76%	-71.05%	-54.48%	-59.65%	195.20%	-	-
Horiz. %	37.57%	132.92%	15.70%	54.22%	119.11%	295.20%	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	1.541	1.00	1.2893	2.5512	2.2971	1.9298	-11.92%
YoY %	-41.60%	54.10%	-22.44%	-49.46%	11.06%	19.03%	-	-
Horiz. %	46.64%	79.85%	51.82%	66.81%	132.20%	119.03%	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	7.72	4.75	6.96	4.32	42.80%
YoY %	37.18%	81.18%	91.32%	62.53%	-31.75%	61.11%	-	-
Horiz. %	849.77%	619.44%	341.90%	178.70%	109.95%	161.11%	100.00%	-
EPS	3.73	5.28	0.62	1.59	1.69	2.45	0.83	28.43%
YoY %	-29.36%	751.61%	-61.01%	-5.92%	-31.02%	195.18%	-	-
Horiz. %	449.40%	636.14%	74.70%	191.57%	203.61%	295.18%	100.00%	-
DPS	1.44	0.87	0.58	0.43	0.10	0.30	0.30	29.84%
YoY %	65.52%	50.00%	34.88%	330.00%	-66.67%	0.00%	-	-
Horiz. %	480.00%	290.00%	193.33%	143.33%	33.33%	100.00%	100.00%	-
NAPS	0.6492	0.4445	0.2888	0.2745	0.2628	0.1385	0.1164	33.13%
YoY %	46.05%	53.91%	5.21%	4.45%	89.75%	18.99%	-	-
Horiz. %	557.73%	381.87%	248.11%	235.82%	225.77%	118.99%	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	3.12	6.13	2.17	4.19	-9.11%
YoY %	45.68%	-18.59%	-36.22%	-49.10%	182.49%	-48.21%	-	-
Horiz. %	56.32%	38.66%	47.49%	74.46%	146.30%	51.79%	100.00%	-
P/EPS	23.21	8.20	47.18	15.15	17.27	6.15	21.80	1.04%
YoY %	183.05%	-82.62%	211.42%	-12.28%	180.81%	-71.79%	-	-
Horiz. %	106.47%	37.61%	216.42%	69.50%	79.22%	28.21%	100.00%	-
EY	4.31	12.19	2.12	6.60	5.79	16.25	4.59	-1.04%
YoY %	-64.64%	475.00%	-67.88%	13.99%	-64.37%	254.03%	-	-
Horiz. %	93.90%	265.58%	46.19%	143.79%	126.14%	354.03%	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	0.97	1.02	0.88	1.11	1.09	1.55	-2.51%
YoY %	37.11%	-4.90%	15.91%	-20.72%	1.83%	-29.68%	-	-
Horiz. %	85.81%	62.58%	65.81%	56.77%	71.61%	70.32%	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	3.48	5.59	2.16	3.46	-6.84%
YoY %	22.16%	3.35%	-48.56%	-37.75%	158.80%	-37.57%	-	-
Horiz. %	65.32%	53.47%	51.73%	100.58%	161.56%	62.43%	100.00%	-
P/EPS	22.24	9.41	42.33	16.90	15.74	6.13	18.02	3.56%
YoY %	136.34%	-77.77%	150.47%	7.37%	156.77%	-65.98%	-	-
Horiz. %	123.42%	52.22%	234.91%	93.78%	87.35%	34.02%	100.00%	-
EY	4.50	10.63	2.36	5.92	6.35	16.31	5.55	-3.43%
YoY %	-57.67%	350.42%	-60.14%	-6.77%	-61.07%	193.87%	-	-
Horiz. %	81.08%	191.53%	42.52%	106.67%	114.41%	293.87%	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	1.12	0.92	0.98	1.01	1.08	1.29	-0.12%
YoY %	14.29%	21.74%	-6.12%	-2.97%	-6.48%	-16.28%	-	-
Horiz. %	99.22%	86.82%	71.32%	75.97%	78.29%	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