[ECOWLD] QoQ TTM Result on 31-Jan-2023 [#1]

Announcement Date
23-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Jan-2023 [#1]
Profit Trend
QoQ- -4.05%
YoY- -17.87%
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 1,941,688 1,908,809 1,994,881 2,043,570 2,150,338 2,155,276 2,068,837 -4.15%
PBT 272,996 240,954 226,285 225,761 276,029 252,450 245,481 7.36%
Tax -85,187 -73,090 -75,440 -68,552 -77,761 -65,427 -61,811 23.91%
NP 187,809 167,864 150,845 157,209 198,268 187,023 183,670 1.50%
-
NP to SH 187,809 167,864 150,845 157,209 198,268 187,023 183,670 1.50%
-
Tax Rate 31.20% 30.33% 33.34% 30.36% 28.17% 25.92% 25.18% -
Total Cost 1,753,879 1,740,945 1,844,036 1,886,361 1,952,070 1,968,253 1,885,167 -4.71%
-
Net Worth 4,828,765 4,799,322 4,710,991 4,740,434 4,769,878 4,769,878 4,740,433 1.24%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 176,662 147,218 147,218 147,218 147,218 117,774 117,774 31.13%
Div Payout % 94.06% 87.70% 97.60% 93.65% 74.25% 62.97% 64.12% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 4,828,765 4,799,322 4,710,991 4,740,434 4,769,878 4,769,878 4,740,433 1.24%
NOSH 2,944,369 2,944,369 2,944,369 2,944,369 2,944,369 2,944,369 2,944,368 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.67% 8.79% 7.56% 7.69% 9.22% 8.68% 8.88% -
ROE 3.89% 3.50% 3.20% 3.32% 4.16% 3.92% 3.87% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 65.95 64.83 67.75 69.41 73.03 73.20 70.26 -4.14%
EPS 6.38 5.70 5.12 5.34 6.73 6.35 6.24 1.49%
DPS 6.00 5.00 5.00 5.00 5.00 4.00 4.00 31.13%
NAPS 1.64 1.63 1.60 1.61 1.62 1.62 1.61 1.24%
Adjusted Per Share Value based on latest NOSH - 2,944,369
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 65.95 64.83 67.75 69.41 73.03 73.20 70.26 -4.14%
EPS 6.38 5.70 5.12 5.34 6.73 6.35 6.24 1.49%
DPS 6.00 5.00 5.00 5.00 5.00 4.00 4.00 31.13%
NAPS 1.64 1.63 1.60 1.61 1.62 1.62 1.61 1.24%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.94 0.75 0.69 0.605 0.635 0.96 0.925 -
P/RPS 1.43 1.16 1.02 0.87 0.87 1.31 1.32 5.49%
P/EPS 14.74 13.16 13.47 11.33 9.43 15.11 14.83 -0.40%
EY 6.79 7.60 7.42 8.83 10.60 6.62 6.74 0.49%
DY 6.38 6.67 7.25 8.26 7.87 4.17 4.32 29.77%
P/NAPS 0.57 0.46 0.43 0.38 0.39 0.59 0.57 0.00%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 21/09/23 22/06/23 23/03/23 16/12/22 15/09/22 16/06/22 17/03/22 -
Price 1.10 0.82 0.71 0.66 0.66 0.675 0.945 -
P/RPS 1.67 1.26 1.05 0.95 0.90 0.92 1.34 15.85%
P/EPS 17.25 14.38 13.86 12.36 9.80 10.63 15.15 9.06%
EY 5.80 6.95 7.22 8.09 10.20 9.41 6.60 -8.27%
DY 5.45 6.10 7.04 7.58 7.58 5.93 4.23 18.46%
P/NAPS 0.67 0.50 0.44 0.41 0.41 0.42 0.59 8.87%

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