Highlights

[ECOWLD] QoQ Quarter Result on 2018-10-31 [#4]

Stock [ECOWLD]: ECO WORLD DEVELOPMENT GROUP BHD
Announcement Date 13-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     77.90%    YoY -     103.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 607,581 490,049 498,686 563,591 899,015 762,918 670,018 -6.30%
  QoQ % 23.98% -1.73% -11.52% -37.31% 17.84% 13.87% -
  Horiz. % 90.68% 73.14% 74.43% 84.12% 134.18% 113.87% 100.00%
PBT 79,080 47,893 50,449 39,897 57,623 43,401 49,977 35.68%
  QoQ % 65.12% -5.07% 26.45% -30.76% 32.77% -13.16% -
  Horiz. % 158.23% 95.83% 100.94% 79.83% 115.30% 86.84% 100.00%
Tax -10,550 -9,372 -15,996 -15,809 -23,911 -17,309 -16,296 -25.10%
  QoQ % -12.57% 41.41% -1.18% 33.88% -38.14% -6.22% -
  Horiz. % 64.74% 57.51% 98.16% 97.01% 146.73% 106.22% 100.00%
NP 68,530 38,521 34,453 24,088 33,712 26,092 33,681 60.36%
  QoQ % 77.90% 11.81% 43.03% -28.55% 29.20% -22.53% -
  Horiz. % 203.47% 114.37% 102.29% 71.52% 100.09% 77.47% 100.00%
NP to SH 68,530 38,521 34,453 24,088 33,712 26,092 33,681 60.36%
  QoQ % 77.90% 11.81% 43.03% -28.55% 29.20% -22.53% -
  Horiz. % 203.47% 114.37% 102.29% 71.52% 100.09% 77.47% 100.00%
Tax Rate 13.34 % 19.57 % 31.71 % 39.62 % 41.50 % 39.88 % 32.61 % -44.80%
  QoQ % -31.83% -38.28% -19.96% -4.53% 4.06% 22.29% -
  Horiz. % 40.91% 60.01% 97.24% 121.50% 127.26% 122.29% 100.00%
Total Cost 539,051 451,528 464,233 539,503 865,303 736,826 636,337 -10.44%
  QoQ % 19.38% -2.74% -13.95% -37.65% 17.44% 15.79% -
  Horiz. % 84.71% 70.96% 72.95% 84.78% 135.98% 115.79% 100.00%
Net Worth 4,416,552 4,328,221 4,298,777 4,269,334 4,269,334 4,239,890 4,139,263 4.41%
  QoQ % 2.04% 0.68% 0.69% 0.00% 0.69% 2.43% -
  Horiz. % 106.70% 104.57% 103.85% 103.14% 103.14% 102.43% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 4,416,552 4,328,221 4,298,777 4,269,334 4,269,334 4,239,890 4,139,263 4.41%
  QoQ % 2.04% 0.68% 0.69% 0.00% 0.69% 2.43% -
  Horiz. % 106.70% 104.57% 103.85% 103.14% 103.14% 102.43% 100.00%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,894,590 1.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.72% -
  Horiz. % 101.72% 101.72% 101.72% 101.72% 101.72% 101.72% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 11.28 % 7.86 % 6.91 % 4.27 % 3.75 % 3.42 % 5.03 % 71.08%
  QoQ % 43.51% 13.75% 61.83% 13.87% 9.65% -32.01% -
  Horiz. % 224.25% 156.26% 137.38% 84.89% 74.55% 67.99% 100.00%
ROE 1.55 % 0.89 % 0.80 % 0.56 % 0.79 % 0.62 % 0.81 % 53.95%
  QoQ % 74.16% 11.25% 42.86% -29.11% 27.42% -23.46% -
  Horiz. % 191.36% 109.88% 98.77% 69.14% 97.53% 76.54% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 20.64 16.64 16.94 19.14 30.53 25.91 23.15 -7.35%
  QoQ % 24.04% -1.77% -11.49% -37.31% 17.83% 11.92% -
  Horiz. % 89.16% 71.88% 73.17% 82.68% 131.88% 111.92% 100.00%
EPS 2.33 1.31 1.17 0.82 1.14 0.89 1.16 58.99%
  QoQ % 77.86% 11.97% 42.68% -28.07% 28.09% -23.28% -
  Horiz. % 200.86% 112.93% 100.86% 70.69% 98.28% 76.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5000 1.4700 1.4600 1.4500 1.4500 1.4400 1.4300 3.23%
  QoQ % 2.04% 0.68% 0.69% 0.00% 0.69% 0.70% -
  Horiz. % 104.90% 102.80% 102.10% 101.40% 101.40% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,940,534
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 20.64 16.64 16.94 19.14 30.53 25.91 22.76 -6.29%
  QoQ % 24.04% -1.77% -11.49% -37.31% 17.83% 13.84% -
  Horiz. % 90.69% 73.11% 74.43% 84.09% 134.14% 113.84% 100.00%
EPS 2.33 1.31 1.17 0.82 1.14 0.89 1.14 60.84%
  QoQ % 77.86% 11.97% 42.68% -28.07% 28.09% -21.93% -
  Horiz. % 204.39% 114.91% 102.63% 71.93% 100.00% 78.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5000 1.4700 1.4600 1.4500 1.4500 1.4400 1.4058 4.41%
  QoQ % 2.04% 0.68% 0.69% 0.00% 0.69% 2.43% -
  Horiz. % 106.70% 104.57% 103.86% 103.14% 103.14% 102.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.0000 1.2500 1.1500 1.4000 1.5500 1.5700 1.5200 -
P/RPS 4.85 7.51 6.79 7.31 5.08 6.06 6.57 -18.27%
  QoQ % -35.42% 10.60% -7.11% 43.90% -16.17% -7.76% -
  Horiz. % 73.82% 114.31% 103.35% 111.26% 77.32% 92.24% 100.00%
P/EPS 42.96 95.54 98.28 171.13 135.38 177.17 130.63 -52.26%
  QoQ % -55.03% -2.79% -42.57% 26.41% -23.59% 35.63% -
  Horiz. % 32.89% 73.14% 75.24% 131.00% 103.64% 135.63% 100.00%
EY 2.33 1.05 1.02 0.58 0.74 0.56 0.77 108.79%
  QoQ % 121.90% 2.94% 75.86% -21.62% 32.14% -27.27% -
  Horiz. % 302.60% 136.36% 132.47% 75.32% 96.10% 72.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.85 0.79 0.97 1.07 1.09 1.06 -26.29%
  QoQ % -21.18% 7.59% -18.56% -9.35% -1.83% 2.83% -
  Horiz. % 63.21% 80.19% 74.53% 91.51% 100.94% 102.83% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 13/12/18 20/09/18 28/06/18 29/03/18 15/12/17 14/09/17 15/06/17 -
Price 0.9850 1.1800 1.2100 1.0000 1.4800 1.5900 1.6500 -
P/RPS 4.77 7.09 7.14 5.22 4.85 6.14 7.13 -23.45%
  QoQ % -32.72% -0.70% 36.78% 7.63% -21.01% -13.88% -
  Horiz. % 66.90% 99.44% 100.14% 73.21% 68.02% 86.12% 100.00%
P/EPS 42.32 90.19 103.41 122.23 129.26 179.42 141.80 -55.24%
  QoQ % -53.08% -12.78% -15.40% -5.44% -27.96% 26.53% -
  Horiz. % 29.84% 63.60% 72.93% 86.20% 91.16% 126.53% 100.00%
EY 2.36 1.11 0.97 0.82 0.77 0.56 0.71 122.24%
  QoQ % 112.61% 14.43% 18.29% 6.49% 37.50% -21.13% -
  Horiz. % 332.39% 156.34% 136.62% 115.49% 108.45% 78.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.80 0.83 0.69 1.02 1.10 1.15 -30.87%
  QoQ % -17.50% -3.61% 20.29% -32.35% -7.27% -4.35% -
  Horiz. % 57.39% 69.57% 72.17% 60.00% 88.70% 95.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers