Highlights

[EWEIN] YoY Quarter Result on 2018-09-30 [#3]

Stock [EWEIN]: EWEIN BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     5.52%    YoY -     146.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 60,559 29,110 26,690 29,212 13,427 14,371 19,193 21.10%
  YoY % 108.04% 9.07% -8.63% 117.56% -6.57% -25.12% -
  Horiz. % 315.53% 151.67% 139.06% 152.20% 69.96% 74.88% 100.00%
PBT 16,899 8,453 2,376 11,897 411 118 2,071 41.87%
  YoY % 99.92% 255.77% -80.03% 2,794.65% 248.31% -94.30% -
  Horiz. % 815.98% 408.16% 114.73% 574.46% 19.85% 5.70% 100.00%
Tax -3,746 -2,042 511 -1,470 20 -76 -521 38.91%
  YoY % -83.45% -499.61% 134.76% -7,450.00% 126.32% 85.41% -
  Horiz. % 719.00% 391.94% -98.08% 282.15% -3.84% 14.59% 100.00%
NP 13,153 6,411 2,887 10,427 431 42 1,550 42.79%
  YoY % 105.16% 122.06% -72.31% 2,319.26% 926.19% -97.29% -
  Horiz. % 848.58% 413.61% 186.26% 672.71% 27.81% 2.71% 100.00%
NP to SH 12,277 4,987 2,787 6,415 389 71 1,454 42.68%
  YoY % 146.18% 78.94% -56.55% 1,549.10% 447.89% -95.12% -
  Horiz. % 844.36% 342.98% 191.68% 441.20% 26.75% 4.88% 100.00%
Tax Rate 22.17 % 24.16 % -21.51 % 12.36 % -4.87 % 64.41 % 25.16 % -2.09%
  YoY % -8.24% 212.32% -274.03% 353.80% -107.56% 156.00% -
  Horiz. % 88.12% 96.03% -85.49% 49.13% -19.36% 256.00% 100.00%
Total Cost 47,406 22,699 23,803 18,785 12,996 14,329 17,643 17.90%
  YoY % 108.85% -4.64% 26.71% 44.54% -9.30% -18.78% -
  Horiz. % 268.70% 128.66% 134.91% 106.47% 73.66% 81.22% 100.00%
Net Worth 238,252 174,701 139,349 116,060 79,355 78,099 80,075 19.92%
  YoY % 36.38% 25.37% 20.07% 46.25% 1.61% -2.47% -
  Horiz. % 297.54% 218.17% 174.02% 144.94% 99.10% 97.53% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 238,252 174,701 139,349 116,060 79,355 78,099 80,075 19.92%
  YoY % 36.38% 25.37% 20.07% 46.25% 1.61% -2.47% -
  Horiz. % 297.54% 218.17% 174.02% 144.94% 99.10% 97.53% 100.00%
NOSH 301,585 264,699 221,190 211,019 155,600 101,428 105,362 19.15%
  YoY % 13.94% 19.67% 4.82% 35.62% 53.41% -3.73% -
  Horiz. % 286.24% 251.23% 209.93% 200.28% 147.68% 96.27% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 21.72 % 22.02 % 10.82 % 35.69 % 3.21 % 0.29 % 8.08 % 17.91%
  YoY % -1.36% 103.51% -69.68% 1,011.84% 1,006.90% -96.41% -
  Horiz. % 268.81% 272.52% 133.91% 441.71% 39.73% 3.59% 100.00%
ROE 5.15 % 2.85 % 2.00 % 5.53 % 0.49 % 0.09 % 1.82 % 18.92%
  YoY % 80.70% 42.50% -63.83% 1,028.57% 444.44% -95.05% -
  Horiz. % 282.97% 156.59% 109.89% 303.85% 26.92% 4.95% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.08 11.00 12.07 13.84 8.63 14.17 18.22 1.63%
  YoY % 82.55% -8.86% -12.79% 60.37% -39.10% -22.23% -
  Horiz. % 110.21% 60.37% 66.25% 75.96% 47.37% 77.77% 100.00%
EPS 4.07 1.84 1.26 3.04 0.25 0.07 1.38 19.74%
  YoY % 121.20% 46.03% -58.55% 1,116.00% 257.14% -94.93% -
  Horiz. % 294.93% 133.33% 91.30% 220.29% 18.12% 5.07% 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 0.7900 0.6600 0.6300 0.5500 0.5100 0.7700 0.7600 0.65%
  YoY % 19.70% 4.76% 14.55% 7.84% -33.77% 1.32% -
  Horiz. % 103.95% 86.84% 82.89% 72.37% 67.11% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 301,044
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.08 9.65 8.85 9.69 4.45 4.77 6.36 21.11%
  YoY % 108.08% 9.04% -8.67% 117.75% -6.71% -25.00% -
  Horiz. % 315.72% 151.73% 139.15% 152.36% 69.97% 75.00% 100.00%
EPS 4.07 1.65 0.92 2.13 0.13 0.02 0.48 42.78%
  YoY % 146.67% 79.35% -56.81% 1,538.46% 550.00% -95.83% -
  Horiz. % 847.92% 343.75% 191.67% 443.75% 27.08% 4.17% 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 0.7900 0.5793 0.4621 0.3848 0.2631 0.2590 0.2655 19.92%
  YoY % 36.37% 25.36% 20.09% 46.26% 1.58% -2.45% -
  Horiz. % 297.55% 218.19% 174.05% 144.93% 99.10% 97.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6750 0.4800 0.7500 0.7000 0.5550 0.9500 0.7500 -
P/RPS 3.36 4.36 6.22 5.06 6.43 6.70 4.12 -3.34%
  YoY % -22.94% -29.90% 22.92% -21.31% -4.03% 62.62% -
  Horiz. % 81.55% 105.83% 150.97% 122.82% 156.07% 162.62% 100.00%
P/EPS 16.58 25.48 59.52 23.03 222.00 1,357.14 54.35 -17.95%
  YoY % -34.93% -57.19% 158.45% -89.63% -83.64% 2,397.04% -
  Horiz. % 30.51% 46.88% 109.51% 42.37% 408.46% 2,497.04% 100.00%
EY 6.03 3.93 1.68 4.34 0.45 0.07 1.84 21.86%
  YoY % 53.44% 133.93% -61.29% 864.44% 542.86% -96.20% -
  Horiz. % 327.72% 213.59% 91.30% 235.87% 24.46% 3.80% 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 0.85 0.73 1.19 1.27 1.09 1.23 0.99 -2.51%
  YoY % 16.44% -38.66% -6.30% 16.51% -11.38% 24.24% -
  Horiz. % 85.86% 73.74% 120.20% 128.28% 110.10% 124.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 27/11/17 29/11/16 23/11/15 28/11/14 26/11/13 26/11/12 -
Price 0.5900 0.4300 0.6750 1.0600 0.5350 1.0300 0.7600 -
P/RPS 2.94 3.91 5.59 7.66 6.20 7.27 4.17 -5.66%
  YoY % -24.81% -30.05% -27.02% 23.55% -14.72% 74.34% -
  Horiz. % 70.50% 93.76% 134.05% 183.69% 148.68% 174.34% 100.00%
P/EPS 14.49 22.82 53.57 34.87 214.00 1,471.43 55.07 -19.94%
  YoY % -36.50% -57.40% 53.63% -83.71% -85.46% 2,571.93% -
  Horiz. % 26.31% 41.44% 97.28% 63.32% 388.60% 2,671.93% 100.00%
EY 6.90 4.38 1.87 2.87 0.47 0.07 1.82 24.86%
  YoY % 57.53% 134.22% -34.84% 510.64% 571.43% -96.15% -
  Horiz. % 379.12% 240.66% 102.75% 157.69% 25.82% 3.85% 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 0.75 0.65 1.07 1.93 1.05 1.34 1.00 -4.68%
  YoY % 15.38% -39.25% -44.56% 83.81% -21.64% 34.00% -
  Horiz. % 75.00% 65.00% 107.00% 193.00% 105.00% 134.00% 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. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
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