[ECOWLD] QoQ TTM 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- 21.39%
YoY- -20.58%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM 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 2,012,183 2,041,141 1,966,089 1,996,681 2,267,758 2,311,262 -7.88%
PBT 239,316 239,992 228,622 201,806 169,046 199,508 240,497 -0.32%
Tax -56,576 -33,632 -43,604 -37,716 -33,875 -49,338 -53,656 3.58%
NP 182,740 206,360 185,018 164,090 135,171 150,170 186,841 -1.46%
-
NP to SH 182,740 206,360 185,018 164,090 135,171 150,170 186,841 -1.46%
-
Tax Rate 23.64% 14.01% 19.07% 18.69% 20.04% 24.73% 22.31% -
Total Cost 1,860,027 1,805,823 1,856,123 1,801,999 1,861,510 2,117,588 2,124,421 -8.45%
-
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 117,774 117,774 117,774 58,887 58,887 - - -
Div Payout % 64.45% 57.07% 63.66% 35.89% 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% 10.26% 9.06% 8.35% 6.77% 6.62% 8.08% -
ROE 3.83% 4.35% 3.90% 3.51% 2.89% 3.25% 4.07% -
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 68.34 69.32 66.77 67.81 77.02 78.50 -7.88%
EPS 6.21 7.01 6.28 5.57 4.59 5.10 6.35 -1.47%
DPS 4.00 4.00 4.00 2.00 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 68.24 69.22 66.67 67.71 76.90 78.38 -7.88%
EPS 6.20 7.00 6.27 5.56 4.58 5.09 6.34 -1.47%
DPS 3.99 3.99 3.99 2.00 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 1.02 0.89 0.75 0.56 0.56 0.52 99.55%
P/EPS 16.43 9.92 9.87 8.97 8.28 8.53 6.46 86.00%
EY 6.08 10.08 10.14 11.15 12.08 11.72 15.48 -46.27%
DY 3.92 5.76 6.45 4.00 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 1.18 0.95 0.93 0.74 0.53 0.53 75.96%
P/EPS 13.86 11.49 10.50 11.13 11.00 7.94 6.54 64.76%
EY 7.22 8.71 9.52 8.99 9.09 12.59 15.29 -39.27%
DY 4.65 4.97 6.06 3.23 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