[ECOWLD] QoQ Annualized Quarter Result on 31-Oct-2015 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- 35.88%
YoY- 512.06%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,407,265 2,156,226 1,854,044 1,712,061 1,373,501 1,151,698 948,162 86.21%
PBT 199,718 166,066 124,652 73,918 52,053 46,614 33,822 227.05%
Tax -66,482 -55,372 -41,968 -30,062 -19,836 -17,074 -16,044 158.20%
NP 133,236 110,694 82,684 43,856 32,217 29,540 17,778 283.43%
-
NP to SH 133,236 110,694 82,684 43,952 32,345 29,732 18,354 275.36%
-
Tax Rate 33.29% 33.34% 33.67% 40.67% 38.11% 36.63% 47.44% -
Total Cost 2,274,029 2,045,532 1,771,360 1,668,205 1,341,284 1,122,158 930,384 81.54%
-
Net Worth 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 331,391 359.75%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 331,391 359.75%
NOSH 2,362,340 2,365,256 2,375,976 1,664,848 1,426,999 991,066 509,833 178.19%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 5.53% 5.13% 4.46% 2.56% 2.35% 2.56% 1.87% -
ROE 4.09% 3.44% 2.60% 1.97% 1.70% 2.36% 5.54% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 101.90 91.16 78.03 102.84 96.25 116.21 185.97 -33.06%
EPS 5.64 4.68 3.48 2.64 2.27 3.00 3.60 34.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.34 1.34 1.33 1.27 0.65 65.26%
Adjusted Per Share Value based on latest NOSH - 2,372,650
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 81.76 73.23 62.97 58.15 46.65 39.12 32.20 86.22%
EPS 4.53 3.76 2.81 1.49 1.10 1.01 0.62 276.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1072 1.0925 1.0813 0.7577 0.6446 0.4275 0.1126 359.61%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.29 1.29 1.29 1.37 1.55 1.82 2.25 -
P/RPS 1.27 1.42 1.65 1.33 1.61 1.57 1.21 3.28%
P/EPS 22.87 27.56 37.07 51.89 68.38 60.67 62.50 -48.87%
EY 4.37 3.63 2.70 1.93 1.46 1.65 1.60 95.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.96 1.02 1.17 1.43 3.46 -58.38%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 19/03/15 -
Price 1.28 1.27 1.47 1.41 1.46 1.47 1.98 -
P/RPS 1.26 1.39 1.88 1.37 1.52 1.26 1.06 12.22%
P/EPS 22.70 27.14 42.24 53.41 64.41 49.00 55.00 -44.59%
EY 4.41 3.69 2.37 1.87 1.55 2.04 1.82 80.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.10 1.05 1.10 1.16 3.05 -54.73%

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