[ECOWLD] QoQ TTM Result on 30-Jun-2002 [#3]

Stock

[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD

Announcement Date

27-Aug-2002

Admission Sponsor

Sponsor

Financial Year

30-Sep-2002

Quarter

30-Jun-2002 [#3]

Profit Trend

QoQ- 7.75%

YoY- -23.77%

Quarter Report

ECOWLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
TTM Result
Revenue	58,688	62,347	62,054	67,018	64,372	67,082	75,657	-15.58%
YoY %	-5.87%	0.47%	-7.41%	4.11%	-4.04%	-11.33%	-	-
Horiz. %	77.57%	82.41%	82.02%	88.58%	85.08%	88.67%	100.00%	-
PBT	20,520	25,094	25,194	24,404	22,737	23,708	26,200	-15.04%
YoY %	-18.23%	-0.40%	3.24%	7.33%	-4.10%	-9.51%	-	-
Horiz. %	78.32%	95.78%	96.16%	93.15%	86.78%	90.49%	100.00%	-
Tax	-6,221	-7,688	-7,757	-6,240	-5,880	-6,512	-6,627	-4.13%
YoY %	19.08%	0.89%	-24.31%	-6.12%	9.71%	1.74%	-	-
Horiz. %	93.87%	116.01%	117.05%	94.16%	88.73%	98.26%	100.00%	-
NP	14,299	17,406	17,437	18,164	16,857	17,196	19,573	-18.90%
YoY %	-17.85%	-0.18%	-4.00%	7.75%	-1.97%	-12.14%	-	-
Horiz. %	73.05%	88.93%	89.09%	92.80%	86.12%	87.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,299	17,406	17,437	18,164	16,857	17,196	19,573	-18.90%
YoY %	-17.85%	-0.18%	-4.00%	7.75%	-1.97%	-12.14%	-	-
Horiz. %	73.05%	88.93%	89.09%	92.80%	86.12%	87.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.32%	30.64%	30.79%	25.57%	25.86%	27.47%	25.29%	-
YoY %	-1.04%	-0.49%	20.41%	-1.12%	-5.86%	8.62%	-	-
Horiz. %	119.89%	121.15%	121.75%	101.11%	102.25%	108.62%	100.00%	-
Total Cost	44,389	44,941	44,617	48,854	47,515	49,886	56,084	-14.44%
YoY %	-1.23%	0.73%	-8.67%	2.82%	-4.75%	-11.05%	-	-
Horiz. %	79.15%	80.13%	79.55%	87.11%	84.72%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,583	290,694	252,935	285,680	279,242	279,282	272,356	3.21%
YoY %	-1.76%	14.93%	-11.46%	2.31%	-0.01%	2.54%	-	-
Horiz. %	104.86%	106.73%	92.87%	104.89%	102.53%	102.54%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Dividend
Div	2,731	2,731	2,731	2,370	2,370	2,370	2,370	9.92%
YoY %	0.00%	0.00%	15.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.23%	115.23%	115.23%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	19.10%	15.69%	15.67%	13.05%	14.06%	13.79%	12.11%	-
YoY %	21.73%	0.13%	20.08%	-7.18%	1.96%	13.87%	-	-
Horiz. %	157.72%	129.56%	129.40%	107.76%	116.10%	113.87%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Equity
Net Worth	285,583	290,694	252,935	285,680	279,242	279,282	272,356	3.21%
YoY %	-1.76%	14.93%	-11.46%	2.31%	-0.01%	2.54%	-	-
Horiz. %	104.86%	106.73%	92.87%	104.89%	102.53%	102.54%	100.00%	-
NOSH	248,333	252,777	252,935	252,814	253,857	256,222	252,181	-1.02%
YoY %	-1.76%	-0.06%	0.05%	-0.41%	-0.92%	1.60%	-	-
Horiz. %	98.47%	100.24%	100.30%	100.25%	100.66%	101.60%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Ratio Analysis
NP Margin	24.36%	27.92%	28.10%	27.10%	26.19%	25.63%	25.87%	-
YoY %	-12.75%	-0.64%	3.69%	3.47%	2.18%	-0.93%	-	-
Horiz. %	94.16%	107.92%	108.62%	104.75%	101.24%	99.07%	100.00%	-
ROE	5.01%	5.99%	6.89%	6.36%	6.04%	6.16%	7.19%	-
YoY %	-16.36%	-13.06%	8.33%	5.30%	-1.95%	-14.33%	-	-
Horiz. %	69.68%	83.31%	95.83%	88.46%	84.01%	85.67%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Per Share
RPS	23.63	24.66	24.53	26.51	25.36	26.18	30.00	-14.72%
YoY %	-4.18%	0.53%	-7.47%	4.53%	-3.13%	-12.73%	-	-
Horiz. %	78.77%	82.20%	81.77%	88.37%	84.53%	87.27%	100.00%	-
EPS	5.76	6.89	6.89	7.18	6.64	6.71	7.76	-18.03%
YoY %	-16.40%	0.00%	-4.04%	8.13%	-1.04%	-13.53%	-	-
Horiz. %	74.23%	88.79%	88.79%	92.53%	85.57%	86.47%	100.00%	-
DPS	1.08	1.08	1.08	0.94	0.94	0.93	0.94	9.70%
YoY %	0.00%	0.00%	14.89%	0.00%	1.08%	-1.06%	-	-
Horiz. %	114.89%	114.89%	114.89%	100.00%	100.00%	98.94%	100.00%	-
NAPS	1.15	1.15	1.00	1.13	1.10	1.09	1.08	4.27%
YoY %	0.00%	15.00%	-11.50%	2.73%	0.92%	0.93%	-	-
Horiz. %	106.48%	106.48%	92.59%	104.63%	101.85%	100.93%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 252,814
RPS	1.99	2.11	2.10	2.27	2.18	2.27	2.57	-15.69%
YoY %	-5.69%	0.48%	-7.49%	4.13%	-3.96%	-11.67%	-	-
Horiz. %	77.43%	82.10%	81.71%	88.33%	84.82%	88.33%	100.00%	-
EPS	0.48	0.59	0.59	0.62	0.57	0.58	0.66	-19.14%
YoY %	-18.64%	0.00%	-4.84%	8.77%	-1.72%	-12.12%	-	-
Horiz. %	72.73%	89.39%	89.39%	93.94%	86.36%	87.88%	100.00%	-
DPS	0.09	0.09	0.09	0.08	0.08	0.08	0.08	8.17%
YoY %	0.00%	0.00%	12.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.0968	0.0986	0.0858	0.0969	0.0947	0.0947	0.0924	3.15%
YoY %	-1.83%	14.92%	-11.46%	2.32%	0.00%	2.49%	-	-
Horiz. %	104.76%	106.71%	92.86%	104.87%	102.49%	102.49%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	-
Price	0.46	0.40	0.44	0.58	0.69	0.71	0.58	-
P/RPS	1.95	1.62	1.79	2.19	2.72	2.71	1.93	0.69%
YoY %	20.37%	-9.50%	-18.26%	-19.49%	0.37%	40.41%	-	-
Horiz. %	101.04%	83.94%	92.75%	113.47%	140.93%	140.41%	100.00%	-
P/EPS	7.99	5.81	6.38	8.07	10.39	10.58	7.47	4.59%
YoY %	37.52%	-8.93%	-20.94%	-22.33%	-1.80%	41.63%	-	-
Horiz. %	106.96%	77.78%	85.41%	108.03%	139.09%	141.63%	100.00%	-
EY	12.52	17.21	15.67	12.39	9.62	9.45	13.38	-4.33%
YoY %	-27.25%	9.83%	26.47%	28.79%	1.80%	-29.37%	-	-
Horiz. %	93.57%	128.62%	117.12%	92.60%	71.90%	70.63%	100.00%	-
DY	2.35	2.70	2.45	1.62	1.36	1.30	1.62	28.17%
YoY %	-12.96%	10.20%	51.23%	19.12%	4.62%	-19.75%	-	-
Horiz. %	145.06%	166.67%	151.23%	100.00%	83.95%	80.25%	100.00%	-
P/NAPS	0.40	0.35	0.44	0.51	0.63	0.65	0.54	-18.14%
YoY %	14.29%	-20.45%	-13.73%	-19.05%	-3.08%	20.37%	-	-
Horiz. %	74.07%	64.81%	81.48%	94.44%	116.67%	120.37%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	29/05/03	25/02/03	26/11/02	27/08/02	28/05/02	25/02/02	29/11/01	-
Price	0.44	0.43	0.41	0.49	0.65	0.69	0.71	-
P/RPS	1.86	1.74	1.67	1.85	2.56	2.64	2.37	-14.92%
YoY %	6.90%	4.19%	-9.73%	-27.73%	-3.03%	11.39%	-	-
Horiz. %	78.48%	73.42%	70.46%	78.06%	108.02%	111.39%	100.00%	-
P/EPS	7.64	6.24	5.95	6.82	9.79	10.28	9.15	-11.33%
YoY %	22.44%	4.87%	-12.76%	-30.34%	-4.77%	12.35%	-	-
Horiz. %	83.50%	68.20%	65.03%	74.54%	106.99%	112.35%	100.00%	-
EY	13.09	16.01	16.81	14.66	10.22	9.73	10.93	12.78%
YoY %	-18.24%	-4.76%	14.67%	43.44%	5.04%	-10.98%	-	-
Horiz. %	119.76%	146.48%	153.80%	134.13%	93.50%	89.02%	100.00%	-
DY	2.45	2.51	2.63	1.92	1.45	1.34	1.32	51.08%
YoY %	-2.39%	-4.56%	36.98%	32.41%	8.21%	1.52%	-	-
Horiz. %	185.61%	190.15%	199.24%	145.45%	109.85%	101.52%	100.00%	-
P/NAPS	0.38	0.37	0.41	0.43	0.59	0.63	0.66	-30.81%
YoY %	2.70%	-9.76%	-4.65%	-27.12%	-6.35%	-4.55%	-	-
Horiz. %	57.58%	56.06%	62.12%	65.15%	89.39%	95.45%	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