[EKOVEST] YoY TTM Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	186,058	257,080	419,128	407,624	241,067	170,028	189,754	-0.32%
YoY %	-27.63%	-38.66%	2.82%	69.09%	41.78%	-10.40%	-	-
Horiz. %	98.05%	135.48%	220.88%	214.82%	127.04%	89.60%	100.00%	-
PBT	18,001	11,900	22,460	27,876	14,690	10,078	15,054	3.02%
YoY %	51.27%	-47.02%	-19.43%	89.76%	45.76%	-33.05%	-	-
Horiz. %	119.58%	79.05%	149.20%	185.17%	97.58%	66.95%	100.00%	-
Tax	-10,119	-4,485	-7,279	-9,056	-5,432	-4,627	-6,941	6.48%
YoY %	-125.62%	38.38%	19.62%	-66.72%	-17.40%	33.34%	-	-
Horiz. %	145.79%	64.62%	104.87%	130.47%	78.26%	66.66%	100.00%	-
NP	7,882	7,415	15,181	18,820	9,258	5,451	8,113	-0.48%
YoY %	6.30%	-51.16%	-19.34%	103.28%	69.84%	-32.81%	-	-
Horiz. %	97.15%	91.40%	187.12%	231.97%	114.11%	67.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,071	7,425	15,189	18,814	9,184	6,048	8,113	1.87%
YoY %	22.17%	-51.12%	-19.27%	104.86%	51.85%	-25.45%	-	-
Horiz. %	111.81%	91.52%	187.22%	231.90%	113.20%	74.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.21%	37.69%	32.41%	32.49%	36.98%	45.91%	46.11%	-
YoY %	49.14%	16.29%	-0.25%	-12.14%	-19.45%	-0.43%	-	-
Horiz. %	121.90%	81.74%	70.29%	70.46%	80.20%	99.57%	100.00%	-
Total Cost	178,176	249,665	403,947	388,804	231,809	164,577	181,641	-0.32%
YoY %	-28.63%	-38.19%	3.89%	67.73%	40.85%	-9.39%	-	-
Horiz. %	98.09%	137.45%	222.39%	214.05%	127.62%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,004	308,808	306,489	298,286	276,807	219,858	216,660	6.20%
YoY %	0.71%	0.76%	2.75%	7.76%	25.90%	1.48%	-	-
Horiz. %	143.54%	142.53%	141.46%	137.67%	127.76%	101.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	7,122	7,116	7,072	6,865	6,740	4,467	4,499	7.95%
YoY %	0.08%	0.62%	3.02%	1.85%	50.88%	-0.71%	-	-
Horiz. %	158.30%	158.17%	157.19%	152.59%	149.81%	99.29%	100.00%	-
Div Payout %	78.52%	95.85%	46.56%	36.49%	73.39%	73.87%	55.47%	-
YoY %	-18.08%	105.86%	27.60%	-50.28%	-0.65%	33.17%	-	-
Horiz. %	141.55%	172.80%	83.94%	65.78%	132.31%	133.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	311,004	308,808	306,489	298,286	276,807	219,858	216,660	6.20%
YoY %	0.71%	0.76%	2.75%	7.76%	25.90%	1.48%	-	-
Horiz. %	143.54%	142.53%	141.46%	137.67%	127.76%	101.48%	100.00%	-
NOSH	143,571	141,486	140,985	141,347	134,444	89,642	89,488	8.19%
YoY %	1.47%	0.36%	-0.26%	5.13%	49.98%	0.17%	-	-
Horiz. %	160.44%	158.11%	157.55%	157.95%	150.24%	100.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.24%	2.88%	3.62%	4.62%	3.84%	3.21%	4.28%	-
YoY %	47.22%	-20.44%	-21.65%	20.31%	19.63%	-25.00%	-	-
Horiz. %	99.07%	67.29%	84.58%	107.94%	89.72%	75.00%	100.00%	-
ROE	2.92%	2.40%	4.96%	6.31%	3.32%	2.75%	3.74%	-
YoY %	21.67%	-51.61%	-21.39%	90.06%	20.73%	-26.47%	-	-
Horiz. %	78.07%	64.17%	132.62%	168.72%	88.77%	73.53%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	129.59	181.70	297.28	288.38	179.31	189.67	212.04	-7.87%
YoY %	-28.68%	-38.88%	3.09%	60.83%	-5.46%	-10.55%	-	-
Horiz. %	61.12%	85.69%	140.20%	136.00%	84.56%	89.45%	100.00%	-
EPS	6.32	5.25	10.77	13.31	6.83	6.75	9.07	-5.84%
YoY %	20.38%	-51.25%	-19.08%	94.88%	1.19%	-25.58%	-	-
Horiz. %	69.68%	57.88%	118.74%	146.75%	75.30%	74.42%	100.00%	-
DPS	5.00	5.00	5.00	4.86	5.01	5.00	5.00	0.00%
YoY %	0.00%	0.00%	2.88%	-2.99%	0.20%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	97.20%	100.20%	100.00%	100.00%	-
NAPS	2.1662	2.1826	2.1739	2.1103	2.0589	2.4526	2.4211	-1.83%
YoY %	-0.75%	0.40%	3.01%	2.50%	-16.05%	1.30%	-	-
Horiz. %	89.47%	90.15%	89.79%	87.16%	85.04%	101.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 141,347
RPS	6.27	8.67	14.13	13.75	8.13	5.73	6.40	-0.34%
YoY %	-27.68%	-38.64%	2.76%	69.13%	41.88%	-10.47%	-	-
Horiz. %	97.97%	135.47%	220.78%	214.84%	127.03%	89.53%	100.00%	-
EPS	0.31	0.25	0.51	0.63	0.31	0.20	0.27	2.32%
YoY %	24.00%	-50.98%	-19.05%	103.23%	55.00%	-25.93%	-	-
Horiz. %	114.81%	92.59%	188.89%	233.33%	114.81%	74.07%	100.00%	-
DPS	0.24	0.24	0.24	0.23	0.23	0.15	0.15	8.14%
YoY %	0.00%	0.00%	4.35%	0.00%	53.33%	0.00%	-	-
Horiz. %	160.00%	160.00%	160.00%	153.33%	153.33%	100.00%	100.00%	-
NAPS	0.1049	0.1041	0.1034	0.1006	0.0933	0.0741	0.0731	6.20%
YoY %	0.77%	0.68%	2.78%	7.82%	25.91%	1.37%	-	-
Horiz. %	143.50%	142.41%	141.45%	137.62%	127.63%	101.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.57	1.58	1.05	2.65	1.58	1.09	1.78	-
P/RPS	1.21	0.87	0.35	0.92	0.88	0.57	0.84	6.26%
YoY %	39.08%	148.57%	-61.96%	4.55%	54.39%	-32.14%	-	-
Horiz. %	144.05%	103.57%	41.67%	109.52%	104.76%	67.86%	100.00%	-
P/EPS	24.85	30.11	9.75	19.91	23.13	16.16	19.63	4.00%
YoY %	-17.47%	208.82%	-51.03%	-13.92%	43.13%	-17.68%	-	-
Horiz. %	126.59%	153.39%	49.67%	101.43%	117.83%	82.32%	100.00%	-
EY	4.02	3.32	10.26	5.02	4.32	6.19	5.09	-3.85%
YoY %	21.08%	-67.64%	104.38%	16.20%	-30.21%	21.61%	-	-
Horiz. %	78.98%	65.23%	201.57%	98.62%	84.87%	121.61%	100.00%	-
DY	3.18	3.16	4.76	1.83	3.17	4.59	2.81	2.08%
YoY %	0.63%	-33.61%	160.11%	-42.27%	-30.94%	63.35%	-	-
Horiz. %	113.17%	112.46%	169.40%	65.12%	112.81%	163.35%	100.00%	-
P/NAPS	0.72	0.72	0.48	1.26	0.77	0.44	0.74	-0.45%
YoY %	0.00%	50.00%	-61.90%	63.64%	75.00%	-40.54%	-	-
Horiz. %	97.30%	97.30%	64.86%	170.27%	104.05%	59.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	30/11/09	28/11/08	19/11/07	28/11/06	30/11/05	30/11/04	-
Price	1.87	1.50	1.01	2.09	1.31	0.74	1.77	-
P/RPS	1.44	0.83	0.34	0.72	0.73	0.39	0.83	9.61%
YoY %	73.49%	144.12%	-52.78%	-1.37%	87.18%	-53.01%	-	-
Horiz. %	173.49%	100.00%	40.96%	86.75%	87.95%	46.99%	100.00%	-
P/EPS	29.60	28.58	9.37	15.70	19.18	10.97	19.52	7.18%
YoY %	3.57%	205.02%	-40.32%	-18.14%	74.84%	-43.80%	-	-
Horiz. %	151.64%	146.41%	48.00%	80.43%	98.26%	56.20%	100.00%	-
EY	3.38	3.50	10.67	6.37	5.21	9.12	5.12	-6.68%
YoY %	-3.43%	-67.20%	67.50%	22.26%	-42.87%	78.12%	-	-
Horiz. %	66.02%	68.36%	208.40%	124.41%	101.76%	178.12%	100.00%	-
DY	2.67	3.33	4.95	2.32	3.83	6.76	2.82	-0.90%
YoY %	-19.82%	-32.73%	113.36%	-39.43%	-43.34%	139.72%	-	-
Horiz. %	94.68%	118.09%	175.53%	82.27%	135.82%	239.72%	100.00%	-
P/NAPS	0.86	0.69	0.46	0.99	0.64	0.30	0.73	2.76%
YoY %	24.64%	50.00%	-53.54%	54.69%	113.33%	-58.90%	-	-
Horiz. %	117.81%	94.52%	63.01%	135.62%	87.67%	41.10%	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