[ECOWLD] QoQ TTM Result on 31-Mar-2002 [#2]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -1.97%
YoY- -33.26%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 62,347 62,054 67,018 64,372 67,082 75,657 80,317 -15.49%
PBT 25,094 25,194 24,404 22,737 23,708 26,200 32,854 -16.40%
Tax -7,688 -7,757 -6,240 -5,880 -6,512 -6,627 -9,025 -10.11%
NP 17,406 17,437 18,164 16,857 17,196 19,573 23,829 -18.84%
-
NP to SH 17,406 17,437 18,164 16,857 17,196 19,573 23,829 -18.84%
-
Tax Rate 30.64% 30.79% 25.57% 25.86% 27.47% 25.29% 27.47% -
Total Cost 44,941 44,617 48,854 47,515 49,886 56,084 56,488 -14.10%
-
Net Worth 290,694 252,935 285,680 279,242 279,282 272,356 265,915 6.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,731 2,731 2,370 2,370 2,370 2,370 - -
Div Payout % 15.69% 15.67% 13.05% 14.06% 13.79% 12.11% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 290,694 252,935 285,680 279,242 279,282 272,356 265,915 6.10%
NOSH 252,777 252,935 252,814 253,857 256,222 252,181 250,863 0.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 27.92% 28.10% 27.10% 26.19% 25.63% 25.87% 29.67% -
ROE 5.99% 6.89% 6.36% 6.04% 6.16% 7.19% 8.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.66 24.53 26.51 25.36 26.18 30.00 32.02 -15.94%
EPS 6.89 6.89 7.18 6.64 6.71 7.76 9.50 -19.22%
DPS 1.08 1.08 0.94 0.94 0.93 0.94 0.00 -
NAPS 1.15 1.00 1.13 1.10 1.09 1.08 1.06 5.56%
Adjusted Per Share Value based on latest NOSH - 253,857
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.11 2.10 2.27 2.18 2.27 2.56 2.72 -15.53%
EPS 0.59 0.59 0.61 0.57 0.58 0.66 0.81 -18.99%
DPS 0.09 0.09 0.08 0.08 0.08 0.08 0.00 -
NAPS 0.0983 0.0856 0.0966 0.0945 0.0945 0.0921 0.09 6.04%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.40 0.44 0.58 0.69 0.71 0.58 0.58 -
P/RPS 1.62 1.79 2.19 2.72 2.71 1.93 1.81 -7.10%
P/EPS 5.81 6.38 8.07 10.39 10.58 7.47 6.11 -3.29%
EY 17.21 15.67 12.39 9.62 9.45 13.38 16.38 3.34%
DY 2.70 2.45 1.62 1.36 1.30 1.62 0.00 -
P/NAPS 0.35 0.44 0.51 0.63 0.65 0.54 0.55 -25.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 27/08/02 28/05/02 25/02/02 29/11/01 28/08/01 -
Price 0.43 0.41 0.49 0.65 0.69 0.71 0.69 -
P/RPS 1.74 1.67 1.85 2.56 2.64 2.37 2.16 -13.38%
P/EPS 6.24 5.95 6.82 9.79 10.28 9.15 7.26 -9.57%
EY 16.01 16.81 14.66 10.22 9.73 10.93 13.77 10.53%
DY 2.51 2.63 1.92 1.45 1.34 1.32 0.00 -
P/NAPS 0.37 0.41 0.43 0.59 0.63 0.66 0.65 -31.24%

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