Highlights

[EWEIN] YoY Quarter Result on 2019-06-30 [#2]

Stock [EWEIN]: EWEIN BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     25.58%    YoY -     43.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 63,613 43,046 24,469 29,437 10,552 10,711 13,592 29.32%
  YoY % 47.78% 75.92% -16.88% 178.97% -1.48% -21.20% -
  Horiz. % 468.02% 316.70% 180.03% 216.58% 77.63% 78.80% 100.00%
PBT 22,730 16,752 6,082 8,657 349 435 159 128.58%
  YoY % 35.69% 175.44% -29.74% 2,380.52% -19.77% 173.58% -
  Horiz. % 14,295.60% 10,535.85% 3,825.16% 5,444.65% 219.50% 273.58% 100.00%
Tax -4,246 -3,683 -1,642 -2,441 -286 -277 -35 122.41%
  YoY % -15.29% -124.30% 32.73% -753.50% -3.25% -691.43% -
  Horiz. % 12,131.43% 10,522.86% 4,691.43% 6,974.29% 817.14% 791.43% 100.00%
NP 18,484 13,069 4,440 6,216 63 158 124 130.18%
  YoY % 41.43% 194.35% -28.57% 9,766.67% -60.13% 27.42% -
  Horiz. % 14,906.45% 10,539.52% 3,580.65% 5,012.90% 50.81% 127.42% 100.00%
NP to SH 16,638 11,635 3,119 3,750 521 277 67 150.60%
  YoY % 43.00% 273.04% -16.83% 619.77% 88.09% 313.43% -
  Horiz. % 24,832.84% 17,365.67% 4,655.22% 5,597.02% 777.61% 413.43% 100.00%
Tax Rate 18.68 % 21.99 % 27.00 % 28.20 % 81.95 % 63.68 % 22.01 % -2.70%
  YoY % -15.05% -18.56% -4.26% -65.59% 28.69% 189.32% -
  Horiz. % 84.87% 99.91% 122.67% 128.12% 372.33% 289.32% 100.00%
Total Cost 45,129 29,977 20,029 23,221 10,489 10,553 13,468 22.32%
  YoY % 50.55% 49.67% -13.75% 121.38% -0.61% -21.64% -
  Horiz. % 335.08% 222.58% 148.72% 172.42% 77.88% 78.36% 100.00%
Net Worth 256,073 232,220 176,648 136,764 111,918 80,022 87,099 19.68%
  YoY % 10.27% 31.46% 29.16% 22.20% 39.86% -8.13% -
  Horiz. % 294.00% 266.61% 202.81% 157.02% 128.49% 91.87% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 256,073 232,220 176,648 136,764 111,918 80,022 87,099 19.68%
  YoY % 10.27% 31.46% 29.16% 22.20% 39.86% -8.13% -
  Horiz. % 294.00% 266.61% 202.81% 157.02% 128.49% 91.87% 100.00%
NOSH 301,263 301,585 271,767 220,588 192,962 153,888 111,666 17.98%
  YoY % -0.11% 10.97% 23.20% 14.32% 25.39% 37.81% -
  Horiz. % 269.79% 270.08% 243.37% 197.54% 172.80% 137.81% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 29.06 % 30.36 % 18.15 % 21.12 % 0.60 % 1.48 % 0.91 % 78.07%
  YoY % -4.28% 67.27% -14.06% 3,420.00% -59.46% 62.64% -
  Horiz. % 3,193.41% 3,336.26% 1,994.51% 2,320.88% 65.93% 162.64% 100.00%
ROE 6.50 % 5.01 % 1.77 % 2.74 % 0.47 % 0.35 % 0.08 % 108.05%
  YoY % 29.74% 183.05% -35.40% 482.98% 34.29% 337.50% -
  Horiz. % 8,125.00% 6,262.50% 2,212.50% 3,425.00% 587.50% 437.50% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.12 14.27 9.00 13.34 5.47 6.96 12.17 9.62%
  YoY % 48.00% 58.56% -32.53% 143.88% -21.41% -42.81% -
  Horiz. % 173.54% 117.26% 73.95% 109.61% 44.95% 57.19% 100.00%
EPS 5.52 3.86 1.15 1.70 0.27 0.18 0.06 112.40%
  YoY % 43.01% 235.65% -32.35% 529.63% 50.00% 200.00% -
  Horiz. % 9,200.00% 6,433.33% 1,916.67% 2,833.33% 450.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.7700 0.6500 0.6200 0.5800 0.5200 0.7800 1.44%
  YoY % 10.39% 18.46% 4.84% 6.90% 11.54% -33.33% -
  Horiz. % 108.97% 98.72% 83.33% 79.49% 74.36% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 376,981
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.09 14.27 8.11 9.76 3.50 3.55 4.51 29.30%
  YoY % 47.79% 75.96% -16.91% 178.86% -1.41% -21.29% -
  Horiz. % 467.63% 316.41% 179.82% 216.41% 77.61% 78.71% 100.00%
EPS 5.52 3.86 1.03 1.24 0.17 0.09 0.02 155.05%
  YoY % 43.01% 274.76% -16.94% 629.41% 88.89% 350.00% -
  Horiz. % 27,600.00% 19,300.00% 5,150.00% 6,200.00% 850.00% 450.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8491 0.7700 0.5857 0.4535 0.3711 0.2653 0.2888 19.68%
  YoY % 10.27% 31.47% 29.15% 22.20% 39.88% -8.14% -
  Horiz. % 294.01% 266.62% 202.80% 157.03% 128.50% 91.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.6800 0.7400 0.6300 0.8400 0.7500 0.5850 0.8700 -
P/RPS 3.22 5.18 7.00 6.29 13.72 8.40 7.15 -12.44%
  YoY % -37.84% -26.00% 11.29% -54.15% 63.33% 17.48% -
  Horiz. % 45.03% 72.45% 97.90% 87.97% 191.89% 117.48% 100.00%
P/EPS 12.31 19.18 54.89 49.41 277.78 325.00 1,450.00 -54.82%
  YoY % -35.82% -65.06% 11.09% -82.21% -14.53% -77.59% -
  Horiz. % 0.85% 1.32% 3.79% 3.41% 19.16% 22.41% 100.00%
EY 8.12 5.21 1.82 2.02 0.36 0.31 0.07 120.76%
  YoY % 55.85% 186.26% -9.90% 461.11% 16.13% 342.86% -
  Horiz. % 11,600.00% 7,442.86% 2,600.00% 2,885.71% 514.29% 442.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.96 0.97 1.35 1.29 1.13 1.12 -5.45%
  YoY % -16.67% -1.03% -28.15% 4.65% 14.16% 0.89% -
  Horiz. % 71.43% 85.71% 86.61% 120.54% 115.18% 100.89% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 27/08/18 28/08/17 24/08/16 21/08/15 26/08/14 29/08/13 -
Price 0.6550 0.8100 0.5150 0.8700 0.6650 0.5850 0.8750 -
P/RPS 3.10 5.67 5.72 6.52 12.16 8.40 7.19 -13.08%
  YoY % -45.33% -0.87% -12.27% -46.38% 44.76% 16.83% -
  Horiz. % 43.12% 78.86% 79.55% 90.68% 169.12% 116.83% 100.00%
P/EPS 11.86 21.00 44.87 51.18 246.30 325.00 1,458.33 -55.14%
  YoY % -43.52% -53.20% -12.33% -79.22% -24.22% -77.71% -
  Horiz. % 0.81% 1.44% 3.08% 3.51% 16.89% 22.29% 100.00%
EY 8.43 4.76 2.23 1.95 0.41 0.31 0.07 122.14%
  YoY % 77.10% 113.45% 14.36% 375.61% 32.26% 342.86% -
  Horiz. % 12,042.86% 6,800.00% 3,185.71% 2,785.71% 585.71% 442.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 1.05 0.79 1.40 1.15 1.13 1.12 -6.05%
  YoY % -26.67% 32.91% -43.57% 21.74% 1.77% 0.89% -
  Horiz. % 68.75% 93.75% 70.54% 125.00% 102.68% 100.89% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers