[ECOWLD] QoQ Cumulative Quarter Result on 31-Jan-2021 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- -53.81%
YoY- 86.29%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 2,042,767 1,376,717 927,808 507,353 1,996,681 1,361,215 883,348 74.60%
PBT 239,316 166,018 130,295 73,112 169,046 95,072 70,719 124.90%
Tax -56,576 -26,116 -25,540 -10,678 -33,875 -26,359 -15,811 133.40%
NP 182,740 139,902 104,755 62,434 135,171 68,713 54,908 122.42%
-
NP to SH 182,740 139,902 104,755 62,434 135,171 68,713 54,908 122.42%
-
Tax Rate 23.64% 15.73% 19.60% 14.60% 20.04% 27.73% 22.36% -
Total Cost 1,860,027 1,236,815 823,053 444,919 1,861,510 1,292,502 828,440 71.21%
-
Net Worth 4,769,876 4,740,433 4,740,433 4,681,545 4,681,545 4,622,658 4,593,214 2.54%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 117,774 58,887 58,887 - 58,887 - - -
Div Payout % 64.45% 42.09% 56.21% - 43.57% - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 4,769,876 4,740,433 4,740,433 4,681,545 4,681,545 4,622,658 4,593,214 2.54%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 8.95% 10.16% 11.29% 12.31% 6.77% 5.05% 6.22% -
ROE 3.83% 2.95% 2.21% 1.33% 2.89% 1.49% 1.20% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 69.38 46.76 31.51 17.23 67.81 46.23 30.00 74.61%
EPS 6.21 4.75 3.56 2.12 4.59 2.33 1.86 122.89%
DPS 4.00 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.62 1.61 1.61 1.59 1.59 1.57 1.56 2.54%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 69.27 46.69 31.46 17.21 67.71 46.16 29.96 74.58%
EPS 6.20 4.74 3.55 2.12 4.58 2.33 1.86 122.65%
DPS 3.99 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.6176 1.6076 1.6076 1.5876 1.5876 1.5676 1.5576 2.54%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.02 0.695 0.62 0.50 0.38 0.435 0.41 -
P/RPS 1.47 1.49 1.97 2.90 0.56 0.94 1.37 4.79%
P/EPS 16.43 14.63 17.43 23.58 8.28 18.64 21.99 -17.61%
EY 6.08 6.84 5.74 4.24 12.08 5.36 4.55 21.25%
DY 3.92 2.88 3.23 0.00 5.26 0.00 0.00 -
P/NAPS 0.63 0.43 0.39 0.31 0.24 0.28 0.26 80.11%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 16/12/21 17/09/21 24/06/21 25/03/21 17/12/20 24/09/20 25/06/20 -
Price 0.86 0.805 0.66 0.62 0.505 0.405 0.415 -
P/RPS 1.24 1.72 2.09 3.60 0.74 0.88 1.38 -6.86%
P/EPS 13.86 16.94 18.55 29.24 11.00 17.35 22.25 -26.99%
EY 7.22 5.90 5.39 3.42 9.09 5.76 4.49 37.13%
DY 4.65 2.48 3.03 0.00 3.96 0.00 0.00 -
P/NAPS 0.53 0.50 0.41 0.39 0.32 0.26 0.27 56.58%

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
Post a Comment