[ECOWLD] QoQ Annualized Quarter Result on 31-Oct-2024 [#4]

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Annualized Quarter Result
Revenue	2,258,213	2,159,684	2,187,094	2,151,144	2,226,862	1,843,208	1,811,112	15.76%
YoY %	4.56%	-1.25%	1.67%	-3.40%	20.81%	1.77%	-	-
Horiz. %	124.69%	119.25%	120.76%	118.77%	122.96%	101.77%	100.00%	-
PBT	406,906	403,133	381,914	369,736	270,023	333,288	317,244	17.96%
YoY %	0.94%	5.56%	3.29%	36.93%	-18.98%	5.06%	-	-
Horiz. %	128.26%	127.07%	120.38%	116.55%	85.12%	105.06%	100.00%	-
Tax	-103,367	-109,641	-102,560	-91,224	-80,700	-85,248	-77,858	20.69%
YoY %	5.72%	-6.90%	-12.43%	-13.04%	5.34%	-9.49%	-	-
Horiz. %	132.76%	140.82%	131.73%	117.17%	103.65%	109.49%	100.00%	-
NP	303,539	293,492	279,354	278,512	189,323	248,040	239,386	17.06%
YoY %	3.42%	5.06%	0.30%	47.11%	-23.67%	3.62%	-	-
Horiz. %	126.80%	122.60%	116.70%	116.34%	79.09%	103.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,539	293,492	279,354	278,512	189,323	248,040	239,386	17.06%
YoY %	3.42%	5.06%	0.30%	47.11%	-23.67%	3.62%	-	-
Horiz. %	126.80%	122.60%	116.70%	116.34%	79.09%	103.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	27.20%	26.85%	24.67%	29.89%	25.58%	24.54%	-
YoY %	-6.62%	1.30%	8.84%	-17.46%	16.85%	4.24%	-	-
Horiz. %	103.50%	110.84%	109.41%	100.53%	121.80%	104.24%	100.00%	-
Total Cost	1,954,674	1,866,192	1,907,740	1,872,632	2,037,539	1,595,168	1,571,726	15.56%
YoY %	4.74%	-2.18%	1.87%	-8.09%	27.73%	1.49%	-	-
Horiz. %	124.36%	118.74%	121.38%	119.14%	129.64%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,891,987	4,891,023	4,858,210	4,799,322	4,769,878	4,828,765	4,799,322	1.27%
YoY %	0.02%	0.68%	1.23%	0.62%	-1.22%	0.61%	-	-
Horiz. %	101.93%	101.91%	101.23%	100.00%	99.39%	100.61%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Dividend
Div	176,818	157,141	117,774	-	176,662	157,033	117,774	30.95%
YoY %	12.52%	33.43%	0.00%	-	12.50%	33.33%	-	-
Horiz. %	150.13%	133.43%	100.00%	-	150.00%	133.33%	100.00%	-
Div Payout %	58.25%	53.54%	42.16%	-	93.31%	63.31%	49.20%	-
YoY %	8.80%	26.99%	0.00%	-	47.39%	28.68%	-	-
Horiz. %	118.39%	108.82%	85.69%	-	189.65%	128.68%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Equity
Net Worth	4,891,987	4,891,023	4,858,210	4,799,322	4,769,878	4,828,765	4,799,322	1.27%
YoY %	0.02%	0.68%	1.23%	0.62%	-1.22%	0.61%	-	-
Horiz. %	101.93%	101.91%	101.23%	100.00%	99.39%	100.61%	100.00%	-
NOSH	2,946,980	2,948,734	2,944,370	2,944,369	2,944,369	2,944,369	2,944,369	0.05%
YoY %	-0.06%	0.15%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.09%	100.15%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Ratio Analysis
NP Margin	13.44%	13.59%	12.77%	12.95%	8.50%	13.46%	13.22%	-
YoY %	-1.10%	6.42%	-1.39%	52.35%	-36.85%	1.82%	-	-
Horiz. %	101.66%	102.80%	96.60%	97.96%	64.30%	101.82%	100.00%	-
ROE	6.20%	6.00%	5.75%	5.80%	3.97%	5.14%	4.99%	-
YoY %	3.33%	4.35%	-0.86%	46.10%	-22.76%	3.01%	-	-
Horiz. %	124.25%	120.24%	115.23%	116.23%	79.56%	103.01%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Per Share
RPS	76.63	73.30	74.28	73.06	75.63	62.60	61.51	15.70%
YoY %	4.54%	-1.32%	1.67%	-3.40%	20.81%	1.77%	-	-
Horiz. %	124.58%	119.17%	120.76%	118.78%	122.96%	101.77%	100.00%	-
EPS	10.30	9.96	9.48	9.44	6.43	8.43	8.14	16.90%
YoY %	3.41%	5.06%	0.42%	46.81%	-23.72%	3.56%	-	-
Horiz. %	126.54%	122.36%	116.46%	115.97%	78.99%	103.56%	100.00%	-
DPS	6.00	5.33	4.00	0.00	6.00	5.33	4.00	30.87%
YoY %	12.57%	33.25%	0.00%	0.00%	12.57%	33.25%	-	-
Horiz. %	150.00%	133.25%	100.00%	0.00%	150.00%	133.25%	100.00%	-
NAPS	1.66	1.66	1.65	1.63	1.62	1.64	1.63	1.21%
YoY %	0.00%	0.61%	1.23%	0.62%	-1.22%	0.61%	-	-
Horiz. %	101.84%	101.84%	101.23%	100.00%	99.39%	100.61%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Adjusted Per Share Value based on latest NOSH - 2,947,703
RPS	76.58	73.24	74.17	72.95	75.52	62.51	61.42	15.76%
YoY %	4.56%	-1.25%	1.67%	-3.40%	20.81%	1.77%	-	-
Horiz. %	124.68%	119.24%	120.76%	118.77%	122.96%	101.77%	100.00%	-
EPS	10.29	9.95	9.47	9.44	6.42	8.41	8.12	17.02%
YoY %	3.42%	5.07%	0.32%	47.04%	-23.66%	3.57%	-	-
Horiz. %	126.72%	122.54%	116.63%	116.26%	79.06%	103.57%	100.00%	-
DPS	6.00	5.33	3.99	0.00	5.99	5.33	3.99	31.09%
YoY %	12.57%	33.58%	0.00%	0.00%	12.38%	33.58%	-	-
Horiz. %	150.38%	133.58%	100.00%	0.00%	150.13%	133.58%	100.00%	-
NAPS	1.659	1.6586	1.6475	1.6275	1.6176	1.6375	1.6275	1.28%
YoY %	0.02%	0.67%	1.23%	0.61%	-1.22%	0.61%	-	-
Horiz. %	101.94%	101.91%	101.23%	100.00%	99.39%	100.61%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	-
Price	1.79	1.77	1.46	1.32	1.01	0.94	0.75	-
P/RPS	2.34	2.41	1.97	1.81	1.34	1.50	1.22	54.06%
YoY %	-2.90%	22.34%	8.84%	35.07%	-10.67%	22.95%	-	-
Horiz. %	191.80%	197.54%	161.48%	148.36%	109.84%	122.95%	100.00%	-
P/EPS	17.38	17.77	15.39	13.95	15.71	11.16	9.22	52.30%
YoY %	-2.19%	15.46%	10.32%	-11.20%	40.77%	21.04%	-	-
Horiz. %	188.50%	192.73%	166.92%	151.30%	170.39%	121.04%	100.00%	-
EY	5.75	5.63	6.50	7.17	6.37	8.96	10.84	-34.34%
YoY %	2.13%	-13.38%	-9.34%	12.56%	-28.91%	-17.34%	-	-
Horiz. %	53.04%	51.94%	59.96%	66.14%	58.76%	82.66%	100.00%	-
DY	3.35	3.01	2.74	0.00	5.94	5.67	5.33	-26.52%
YoY %	11.30%	9.85%	0.00%	0.00%	4.76%	6.38%	-	-
Horiz. %	62.85%	56.47%	51.41%	0.00%	111.44%	106.38%	100.00%	-
P/NAPS	1.08	1.07	0.88	0.81	0.62	0.57	0.46	76.19%
YoY %	0.93%	21.59%	8.64%	30.65%	8.77%	23.91%	-	-
Horiz. %	234.78%	232.61%	191.30%	176.09%	134.78%	123.91%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Announcement Date
Date	12/12/24	19/09/24	20/06/24	21/03/24	14/12/23	21/09/23	22/06/23	-
Price	2.01	1.74	1.58	1.50	0.995	1.10	0.82	-
P/RPS	2.62	2.37	2.13	2.05	1.32	1.76	1.33	56.82%
YoY %	10.55%	11.27%	3.90%	55.30%	-25.00%	32.33%	-	-
Horiz. %	196.99%	178.20%	160.15%	154.14%	99.25%	132.33%	100.00%	-
P/EPS	19.51	17.47	16.65	15.86	15.47	13.06	10.09	54.89%
YoY %	11.68%	4.92%	4.98%	2.52%	18.45%	29.44%	-	-
Horiz. %	193.36%	173.14%	165.01%	157.19%	153.32%	129.44%	100.00%	-
EY	5.12	5.72	6.00	6.31	6.46	7.66	9.91	-35.48%
YoY %	-10.49%	-4.67%	-4.91%	-2.32%	-15.67%	-22.70%	-	-
Horiz. %	51.66%	57.72%	60.54%	63.67%	65.19%	77.30%	100.00%	-
DY	2.99	3.07	2.53	0.00	6.03	4.85	4.88	-27.75%
YoY %	-2.61%	21.34%	0.00%	0.00%	24.33%	-0.61%	-	-
Horiz. %	61.27%	62.91%	51.84%	0.00%	123.57%	99.39%	100.00%	-
P/NAPS	1.21	1.05	0.96	0.92	0.61	0.67	0.50	79.76%
YoY %	15.24%	9.38%	4.35%	50.82%	-8.96%	34.00%	-	-
Horiz. %	242.00%	210.00%	192.00%	184.00%	122.00%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos