[ECOWLD] YoY TTM Result on 31-Jul-2019 [#3]

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	2,150,338	2,012,183	2,267,758	2,163,363	2,451,341	2,766,638	2,487,384	-2.39%
YoY %	6.87%	-11.27%	4.83%	-11.75%	-11.40%	11.23%	-	-
Horiz. %	86.45%	80.90%	91.17%	86.97%	98.55%	111.23%	100.00%	-
PBT	276,029	239,992	199,508	240,619	195,862	268,383	184,667	6.92%
YoY %	15.02%	20.29%	-17.09%	22.85%	-27.02%	45.33%	-	-
Horiz. %	149.47%	129.96%	108.04%	130.30%	106.06%	145.33%	100.00%	-
Tax	-77,761	-33,632	-49,338	-50,124	-65,088	-63,091	-65,047	3.01%
YoY %	-131.21%	31.83%	1.57%	22.99%	-3.17%	3.01%	-	-
Horiz. %	119.55%	51.70%	75.85%	77.06%	100.06%	96.99%	100.00%	-
NP	198,268	206,360	150,170	190,495	130,774	205,292	119,620	8.78%
YoY %	-3.92%	37.42%	-21.17%	45.67%	-36.30%	71.62%	-	-
Horiz. %	165.75%	172.51%	125.54%	159.25%	109.32%	171.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,268	206,360	150,170	190,495	130,774	205,292	119,620	8.78%
YoY %	-3.92%	37.42%	-21.17%	45.67%	-36.30%	71.62%	-	-
Horiz. %	165.75%	172.51%	125.54%	159.25%	109.32%	171.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.17%	14.01%	24.73%	20.83%	33.23%	23.51%	35.22%	-
YoY %	101.07%	-43.35%	18.72%	-37.32%	41.34%	-33.25%	-	-
Horiz. %	79.98%	39.78%	70.22%	59.14%	94.35%	66.75%	100.00%	-
Total Cost	1,952,070	1,805,823	2,117,588	1,972,868	2,320,567	2,561,346	2,367,764	-3.16%
YoY %	8.10%	-14.72%	7.34%	-14.98%	-9.40%	8.18%	-	-
Horiz. %	82.44%	76.27%	89.43%	83.32%	98.01%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,769,878	4,740,433	4,622,658	4,416,552	4,328,221	4,239,890	3,255,047	6.57%
YoY %	0.62%	2.55%	4.67%	2.04%	2.08%	30.26%	-	-
Horiz. %	146.54%	145.63%	142.02%	135.68%	132.97%	130.26%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	147,218	117,774	-	-	-	-	-	-
YoY %	25.00%	0.00%	-	-	-	-	-	-
Horiz. %	125.00%	100.00%	-	-	-	-	-	-
Div Payout %	74.25%	57.07%	-	-	-	-	-	-
YoY %	30.10%	0.00%	-	-	-	-	-	-
Horiz. %	130.10%	100.00%	-	-	-	-	-	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	4,769,878	4,740,433	4,622,658	4,416,552	4,328,221	4,239,890	3,255,047	6.57%
YoY %	0.62%	2.55%	4.67%	2.04%	2.08%	30.26%	-	-
Horiz. %	146.54%	145.63%	142.02%	135.68%	132.97%	130.26%	100.00%	-
NOSH	2,944,369	2,944,368	2,944,368	2,944,368	2,944,368	2,944,368	2,358,730	3.76%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	24.83%	-	-
Horiz. %	124.83%	124.83%	124.83%	124.83%	124.83%	124.83%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	9.22%	10.26%	6.62%	8.81%	5.33%	7.42%	4.81%	-
YoY %	-10.14%	54.98%	-24.86%	65.29%	-28.17%	54.26%	-	-
Horiz. %	191.68%	213.31%	137.63%	183.16%	110.81%	154.26%	100.00%	-
ROE	4.16%	4.35%	3.25%	4.31%	3.02%	4.84%	3.67%	-
YoY %	-4.37%	33.85%	-24.59%	42.72%	-37.60%	31.88%	-	-
Horiz. %	113.35%	118.53%	88.56%	117.44%	82.29%	131.88%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	73.03	68.34	77.02	73.47	83.26	93.96	105.45	-5.93%
YoY %	6.86%	-11.27%	4.83%	-11.76%	-11.39%	-10.90%	-	-
Horiz. %	69.26%	64.81%	73.04%	69.67%	78.96%	89.10%	100.00%	-
EPS	6.73	7.01	5.10	6.47	4.44	6.97	5.07	4.83%
YoY %	-3.99%	37.45%	-21.17%	45.72%	-36.30%	37.48%	-	-
Horiz. %	132.74%	138.26%	100.59%	127.61%	87.57%	137.48%	100.00%	-
DPS	5.00	4.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	25.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	-	-	-	-	-	-
NAPS	1.62	1.61	1.57	1.50	1.47	1.44	1.38	2.70%
YoY %	0.62%	2.55%	4.67%	2.04%	2.08%	4.35%	-	-
Horiz. %	117.39%	116.67%	113.77%	108.70%	106.52%	104.35%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,944,368
RPS	72.92	68.24	76.90	73.36	83.13	93.82	84.35	-2.39%
YoY %	6.86%	-11.26%	4.83%	-11.75%	-11.39%	11.23%	-	-
Horiz. %	86.45%	80.90%	91.17%	86.97%	98.55%	111.23%	100.00%	-
EPS	6.72	7.00	5.09	6.46	4.43	6.96	4.06	8.75%
YoY %	-4.00%	37.52%	-21.21%	45.82%	-36.35%	71.43%	-	-
Horiz. %	165.52%	172.41%	125.37%	159.11%	109.11%	171.43%	100.00%	-
DPS	4.99	3.99	0.00	0.00	0.00	0.00	0.00	-
YoY %	25.06%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.06%	100.00%	-	-	-	-	-	-
NAPS	1.6176	1.6076	1.5676	1.4977	1.4678	1.4378	1.1038	6.57%
YoY %	0.62%	2.55%	4.67%	2.04%	2.09%	30.26%	-	-
Horiz. %	146.55%	145.64%	142.02%	135.69%	132.98%	130.26%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	0.635	0.695	0.435	0.785	1.25	1.57	1.29	-
P/RPS	0.87	1.02	0.56	1.07	1.50	1.67	1.22	-5.47%
YoY %	-14.71%	82.14%	-47.66%	-28.67%	-10.18%	36.89%	-	-
Horiz. %	71.31%	83.61%	45.90%	87.70%	122.95%	136.89%	100.00%	-
P/EPS	9.43	9.92	8.53	12.13	28.14	22.52	25.44	-15.23%
YoY %	-4.94%	16.30%	-29.68%	-56.89%	24.96%	-11.48%	-	-
Horiz. %	37.07%	38.99%	33.53%	47.68%	110.61%	88.52%	100.00%	-
EY	10.60	10.08	11.72	8.24	3.55	4.44	3.93	17.97%
YoY %	5.16%	-13.99%	42.23%	132.11%	-20.05%	12.98%	-	-
Horiz. %	269.72%	256.49%	298.22%	209.67%	90.33%	112.98%	100.00%	-
DY	7.87	5.76	0.00	0.00	0.00	0.00	0.00	-
YoY %	36.63%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	136.63%	100.00%	-	-	-	-	-	-
P/NAPS	0.39	0.43	0.28	0.52	0.85	1.09	0.93	-13.47%
YoY %	-9.30%	53.57%	-46.15%	-38.82%	-22.02%	17.20%	-	-
Horiz. %	41.94%	46.24%	30.11%	55.91%	91.40%	117.20%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	15/09/22	17/09/21	24/09/20	19/09/19	20/09/18	14/09/17	27/09/16	-
Price	0.66	0.805	0.405	0.645	1.18	1.59	1.28	-
P/RPS	0.90	1.18	0.53	0.88	1.42	1.69	1.21	-4.81%
YoY %	-23.73%	122.64%	-39.77%	-38.03%	-15.98%	39.67%	-	-
Horiz. %	74.38%	97.52%	43.80%	72.73%	117.36%	139.67%	100.00%	-
P/EPS	9.80	11.49	7.94	9.97	26.57	22.80	25.24	-14.58%
YoY %	-14.71%	44.71%	-20.36%	-62.48%	16.54%	-9.67%	-	-
Horiz. %	38.83%	45.52%	31.46%	39.50%	105.27%	90.33%	100.00%	-
EY	10.20	8.71	12.59	10.03	3.76	4.39	3.96	17.07%
YoY %	17.11%	-30.82%	25.52%	166.76%	-14.35%	10.86%	-	-
Horiz. %	257.58%	219.95%	317.93%	253.28%	94.95%	110.86%	100.00%	-
DY	7.58	4.97	0.00	0.00	0.00	0.00	0.00	-
YoY %	52.52%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	152.52%	100.00%	-	-	-	-	-	-
P/NAPS	0.41	0.50	0.26	0.43	0.80	1.10	0.93	-12.75%
YoY %	-18.00%	92.31%	-39.53%	-46.25%	-27.27%	18.28%	-	-
Horiz. %	44.09%	53.76%	27.96%	46.24%	86.02%	118.28%	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