[EKOVEST] YoY TTM Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	241,111	319,193	424,176	338,153	187,901	148,271	372,467	-6.98%
YoY %	-24.46%	-24.75%	25.44%	79.96%	26.73%	-60.19%	-	-
Horiz. %	64.73%	85.70%	113.88%	90.79%	50.45%	39.81%	100.00%	-
PBT	19,918	12,930	27,788	22,962	10,494	11,549	18,391	1.33%
YoY %	54.04%	-53.47%	21.02%	118.81%	-9.13%	-37.20%	-	-
Horiz. %	108.30%	70.31%	151.10%	124.85%	57.06%	62.80%	100.00%	-
Tax	-9,273	-3,168	-9,815	-8,211	-4,043	-6,370	-5,905	7.80%
YoY %	-192.71%	67.72%	-19.53%	-103.09%	36.53%	-7.87%	-	-
Horiz. %	157.04%	53.65%	166.22%	139.05%	68.47%	107.87%	100.00%	-
NP	10,645	9,762	17,973	14,751	6,451	5,179	12,486	-2.62%
YoY %	9.05%	-45.69%	21.84%	128.66%	24.56%	-58.52%	-	-
Horiz. %	85.26%	78.18%	143.95%	118.14%	51.67%	41.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,657	9,784	17,936	14,803	6,940	5,179	12,486	-2.60%
YoY %	8.92%	-45.45%	21.16%	113.30%	34.00%	-58.52%	-	-
Horiz. %	85.35%	78.36%	143.65%	118.56%	55.58%	41.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.56%	24.50%	35.32%	35.76%	38.53%	55.16%	32.11%	-
YoY %	90.04%	-30.63%	-1.23%	-7.19%	-30.15%	71.78%	-	-
Horiz. %	145.00%	76.30%	110.00%	111.37%	119.99%	171.78%	100.00%	-
Total Cost	230,466	309,431	406,203	323,402	181,450	143,092	359,981	-7.15%
YoY %	-25.52%	-23.82%	25.60%	78.23%	26.81%	-60.25%	-	-
Horiz. %	64.02%	85.96%	112.84%	89.84%	50.41%	39.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,419	305,383	306,762	281,417	270,787	217,202	214,474	6.35%
YoY %	1.65%	-0.45%	9.01%	3.93%	24.67%	1.27%	-	-
Horiz. %	144.74%	142.39%	143.03%	131.21%	126.26%	101.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	7,116	7,072	6,865	6,740	4,467	4,499	4,339	8.59%
YoY %	0.62%	3.02%	1.85%	50.88%	-0.71%	3.69%	-	-
Horiz. %	164.00%	162.99%	158.22%	155.34%	102.95%	103.69%	100.00%	-
Div Payout %	66.78%	72.28%	38.28%	45.53%	64.38%	86.89%	34.75%	-
YoY %	-7.61%	88.82%	-15.92%	-29.28%	-25.91%	150.04%	-	-
Horiz. %	192.17%	208.00%	110.16%	131.02%	185.27%	250.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	310,419	305,383	306,762	281,417	270,787	217,202	214,474	6.35%
YoY %	1.65%	-0.45%	9.01%	3.93%	24.67%	1.27%	-	-
Horiz. %	144.74%	142.39%	143.03%	131.21%	126.26%	101.27%	100.00%	-
NOSH	141,705	141,538	141,574	134,373	134,000	89,741	89,397	7.97%
YoY %	0.12%	-0.03%	5.36%	0.28%	49.32%	0.38%	-	-
Horiz. %	158.51%	158.33%	158.37%	150.31%	149.89%	100.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	4.41%	3.06%	4.24%	4.36%	3.43%	3.49%	3.35%	-
YoY %	44.12%	-27.83%	-2.75%	27.11%	-1.72%	4.18%	-	-
Horiz. %	131.64%	91.34%	126.57%	130.15%	102.39%	104.18%	100.00%	-
ROE	3.43%	3.20%	5.85%	5.26%	2.56%	2.38%	5.82%	-
YoY %	7.19%	-45.30%	11.22%	105.47%	7.56%	-59.11%	-	-
Horiz. %	58.93%	54.98%	100.52%	90.38%	43.99%	40.89%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	170.15	225.52	299.61	251.65	140.22	165.22	416.64	-13.85%
YoY %	-24.55%	-24.73%	19.06%	79.47%	-15.13%	-60.34%	-	-
Horiz. %	40.84%	54.13%	71.91%	60.40%	33.65%	39.66%	100.00%	-
EPS	7.52	6.91	12.67	11.02	5.18	5.77	13.97	-9.80%
YoY %	8.83%	-45.46%	14.97%	112.74%	-10.23%	-58.70%	-	-
Horiz. %	53.83%	49.46%	90.69%	78.88%	37.08%	41.30%	100.00%	-
DPS	5.00	5.00	4.85	5.00	3.33	5.00	4.85	0.50%
YoY %	0.00%	3.09%	-3.00%	50.15%	-33.40%	3.09%	-	-
Horiz. %	103.09%	103.09%	100.00%	103.09%	68.66%	103.09%	100.00%	-
NAPS	2.1906	2.1576	2.1668	2.0943	2.0208	2.4203	2.3991	-1.50%
YoY %	1.53%	-0.42%	3.46%	3.64%	-16.51%	0.88%	-	-
Horiz. %	91.31%	89.93%	90.32%	87.30%	84.23%	100.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,373
RPS	8.15	10.79	14.33	11.43	6.35	5.01	12.59	-6.98%
YoY %	-24.47%	-24.70%	25.37%	80.00%	26.75%	-60.21%	-	-
Horiz. %	64.73%	85.70%	113.82%	90.79%	50.44%	39.79%	100.00%	-
EPS	0.36	0.33	0.61	0.50	0.23	0.18	0.42	-2.53%
YoY %	9.09%	-45.90%	22.00%	117.39%	27.78%	-57.14%	-	-
Horiz. %	85.71%	78.57%	145.24%	119.05%	54.76%	42.86%	100.00%	-
DPS	0.24	0.24	0.23	0.23	0.15	0.15	0.15	8.14%
YoY %	0.00%	4.35%	0.00%	53.33%	0.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	153.33%	153.33%	100.00%	100.00%	100.00%	-
NAPS	0.1049	0.1032	0.1037	0.0951	0.0915	0.0734	0.0725	6.34%
YoY %	1.65%	-0.48%	9.04%	3.93%	24.66%	1.24%	-	-
Horiz. %	144.69%	142.34%	143.03%	131.17%	126.21%	101.24%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.43	1.02	1.44	2.71	1.24	1.66	2.11	-
P/RPS	0.84	0.45	0.48	1.08	0.88	1.00	0.51	8.66%
YoY %	86.67%	-6.25%	-55.56%	22.73%	-12.00%	96.08%	-	-
Horiz. %	164.71%	88.24%	94.12%	211.76%	172.55%	196.08%	100.00%	-
P/EPS	19.01	14.76	11.37	24.60	23.94	28.76	15.11	3.89%
YoY %	28.79%	29.82%	-53.78%	2.76%	-16.76%	90.34%	-	-
Horiz. %	125.81%	97.68%	75.25%	162.81%	158.44%	190.34%	100.00%	-
EY	5.26	6.78	8.80	4.07	4.18	3.48	6.62	-3.75%
YoY %	-22.42%	-22.95%	116.22%	-2.63%	20.11%	-47.43%	-	-
Horiz. %	79.46%	102.42%	132.93%	61.48%	63.14%	52.57%	100.00%	-
DY	3.50	4.90	3.37	1.85	2.69	3.01	2.30	7.24%
YoY %	-28.57%	45.40%	82.16%	-31.23%	-10.63%	30.87%	-	-
Horiz. %	152.17%	213.04%	146.52%	80.43%	116.96%	130.87%	100.00%	-
P/NAPS	0.65	0.47	0.66	1.29	0.61	0.69	0.88	-4.92%
YoY %	38.30%	-28.79%	-48.84%	111.48%	-11.59%	-21.59%	-	-
Horiz. %	73.86%	53.41%	75.00%	146.59%	69.32%	78.41%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	22/05/09	26/05/08	28/05/07	29/05/06	30/05/05	24/05/04	-
Price	1.40	1.36	1.27	2.58	1.86	1.51	1.98	-
P/RPS	0.82	0.60	0.42	1.03	1.33	0.91	0.48	9.33%
YoY %	36.67%	42.86%	-59.22%	-22.56%	46.15%	89.58%	-	-
Horiz. %	170.83%	125.00%	87.50%	214.58%	277.08%	189.58%	100.00%	-
P/EPS	18.62	19.67	10.02	23.42	35.91	26.17	14.18	4.64%
YoY %	-5.34%	96.31%	-57.22%	-34.78%	37.22%	84.56%	-	-
Horiz. %	131.31%	138.72%	70.66%	165.16%	253.24%	184.56%	100.00%	-
EY	5.37	5.08	9.98	4.27	2.78	3.82	7.05	-4.43%
YoY %	5.71%	-49.10%	133.72%	53.60%	-27.23%	-45.82%	-	-
Horiz. %	76.17%	72.06%	141.56%	60.57%	39.43%	54.18%	100.00%	-
DY	3.57	3.68	3.82	1.94	1.79	3.31	2.45	6.47%
YoY %	-2.99%	-3.66%	96.91%	8.38%	-45.92%	35.10%	-	-
Horiz. %	145.71%	150.20%	155.92%	79.18%	73.06%	135.10%	100.00%	-
P/NAPS	0.64	0.63	0.59	1.23	0.92	0.62	0.83	-4.23%
YoY %	1.59%	6.78%	-52.03%	33.70%	48.39%	-25.30%	-	-
Horiz. %	77.11%	75.90%	71.08%	148.19%	110.84%	74.70%	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