[ECOWLD] QoQ Annualized Quarter Result on 31-Jan-2016 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- 88.12%
YoY- 350.5%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 2,546,437 2,407,265 2,156,226 1,854,044 1,712,061 1,373,501 1,151,698 69.31%
PBT 193,182 199,718 166,066 124,652 73,918 52,053 46,614 156.89%
Tax -63,901 -66,482 -55,372 -41,968 -30,062 -19,836 -17,074 140.09%
NP 129,281 133,236 110,694 82,684 43,856 32,217 29,540 166.36%
-
NP to SH 129,281 133,236 110,694 82,684 43,952 32,345 29,732 165.21%
-
Tax Rate 33.08% 33.29% 33.34% 33.67% 40.67% 38.11% 36.63% -
Total Cost 2,417,156 2,274,029 2,045,532 1,771,360 1,668,205 1,341,284 1,122,158 66.40%
-
Net Worth 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 89.03%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 89.03%
NOSH 2,380,865 2,362,340 2,365,256 2,375,976 1,664,848 1,426,999 991,066 78.89%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 5.08% 5.53% 5.13% 4.46% 2.56% 2.35% 2.56% -
ROE 3.93% 4.09% 3.44% 2.60% 1.97% 1.70% 2.36% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 106.95 101.90 91.16 78.03 102.84 96.25 116.21 -5.36%
EPS 5.43 5.64 4.68 3.48 2.64 2.27 3.00 48.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.36 1.34 1.34 1.33 1.27 5.66%
Adjusted Per Share Value based on latest NOSH - 2,375,976
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 86.36 81.64 73.12 62.88 58.06 46.58 39.06 69.30%
EPS 4.38 4.52 3.75 2.80 1.49 1.10 1.01 164.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1142 1.1056 1.0909 1.0797 0.7566 0.6436 0.4268 89.04%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.36 1.29 1.29 1.29 1.37 1.55 1.82 -
P/RPS 1.27 1.27 1.42 1.65 1.33 1.61 1.57 -13.12%
P/EPS 25.05 22.87 27.56 37.07 51.89 68.38 60.67 -44.40%
EY 3.99 4.37 3.63 2.70 1.93 1.46 1.65 79.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.95 0.96 1.02 1.17 1.43 -21.65%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 -
Price 1.38 1.28 1.27 1.47 1.41 1.46 1.47 -
P/RPS 1.29 1.26 1.39 1.88 1.37 1.52 1.26 1.57%
P/EPS 25.41 22.70 27.14 42.24 53.41 64.41 49.00 -35.32%
EY 3.93 4.41 3.69 2.37 1.87 1.55 2.04 54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.93 1.10 1.05 1.10 1.16 -9.38%

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