[ECOWLD] YoY Annualized Quarter Result on 30-Apr-2022 [#2]

Announcement Date
16-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
30-Apr-2022 [#2]
Profit Trend
QoQ- -13.96%
YoY- 4.09%
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 2,187,094 1,811,112 2,080,634 1,855,616 1,766,696 2,068,822 2,124,554 0.48%
PBT 381,914 317,244 286,858 260,590 141,438 192,394 180,692 13.27%
Tax -102,560 -77,858 -68,782 -51,080 -31,622 -49,416 -63,610 8.27%
NP 279,354 239,386 218,076 209,510 109,816 142,978 117,082 15.58%
-
NP to SH 279,354 239,386 218,076 209,510 109,816 142,978 117,082 15.58%
-
Tax Rate 26.85% 24.54% 23.98% 19.60% 22.36% 25.68% 35.20% -
Total Cost 1,907,740 1,571,726 1,862,558 1,646,106 1,656,880 1,925,844 2,007,472 -0.84%
-
Net Worth 4,858,210 4,799,322 4,769,878 4,740,433 4,593,214 4,387,108 4,298,777 2.05%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 117,774 117,774 117,774 117,774 - - - -
Div Payout % 42.16% 49.20% 54.01% 56.21% - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 4,858,210 4,799,322 4,769,878 4,740,433 4,593,214 4,387,108 4,298,777 2.05%
NOSH 2,944,370 2,944,369 2,944,369 2,944,368 2,944,368 2,944,368 2,944,368 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 12.77% 13.22% 10.48% 11.29% 6.22% 6.91% 5.51% -
ROE 5.75% 4.99% 4.57% 4.42% 2.39% 3.26% 2.72% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 74.28 61.51 70.66 63.02 60.00 70.26 72.16 0.48%
EPS 9.48 8.14 7.40 7.12 3.72 4.86 3.98 15.54%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.62 1.61 1.56 1.49 1.46 2.05%
Adjusted Per Share Value based on latest NOSH - 2,944,369
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 74.24 61.47 70.62 62.98 59.97 70.22 72.11 0.48%
EPS 9.48 8.13 7.40 7.11 3.73 4.85 3.97 15.59%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.649 1.629 1.619 1.609 1.559 1.4891 1.4591 2.05%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.46 0.75 0.96 0.62 0.41 0.925 1.15 -
P/RPS 1.97 1.22 1.36 0.98 0.68 1.32 1.59 3.63%
P/EPS 15.39 9.22 12.96 8.71 10.99 19.05 28.92 -9.97%
EY 6.50 10.84 7.72 11.48 9.10 5.25 3.46 11.07%
DY 2.74 5.33 4.17 6.45 0.00 0.00 0.00 -
P/NAPS 0.88 0.46 0.59 0.39 0.26 0.62 0.79 1.81%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 20/06/24 22/06/23 16/06/22 24/06/21 25/06/20 27/06/19 28/06/18 -
Price 1.58 0.82 0.675 0.66 0.415 0.83 1.21 -
P/RPS 2.13 1.33 0.96 1.05 0.69 1.18 1.68 4.03%
P/EPS 16.65 10.09 9.11 9.28 11.13 17.09 30.43 -9.55%
EY 6.00 9.91 10.97 10.78 8.99 5.85 3.29 10.52%
DY 2.53 4.88 5.93 6.06 0.00 0.00 0.00 -
P/NAPS 0.96 0.50 0.42 0.41 0.27 0.56 0.83 2.45%

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