[ECOWLD] YoY TTM Result on 31-Jan-2021 [#1]

Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- 21.39%
YoY- -20.58%
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 1,994,881 2,068,837 1,966,089 2,509,040 2,087,546 2,895,542 2,675,640 -4.77%
PBT 226,285 245,481 201,806 266,086 217,663 190,898 293,631 -4.24%
Tax -75,440 -61,811 -37,716 -59,466 -45,842 -73,325 -68,856 1.53%
NP 150,845 183,670 164,090 206,620 171,821 117,573 224,775 -6.42%
-
NP to SH 150,845 183,670 164,090 206,620 171,821 117,573 224,775 -6.42%
-
Tax Rate 33.34% 25.18% 18.69% 22.35% 21.06% 38.41% 23.45% -
Total Cost 1,844,036 1,885,167 1,801,999 2,302,420 1,915,725 2,777,969 2,450,865 -4.62%
-
Net Worth 4,710,991 4,740,433 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 2.95%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 147,218 117,774 58,887 - - - - -
Div Payout % 97.60% 64.12% 35.89% - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 4,710,991 4,740,433 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 2.95%
NOSH 2,944,369 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,785,731 0.92%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 7.56% 8.88% 8.35% 8.24% 8.23% 4.06% 8.40% -
ROE 3.20% 3.87% 3.51% 4.53% 3.94% 2.75% 5.68% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 67.75 70.26 66.77 85.21 70.90 98.34 96.05 -5.64%
EPS 5.12 6.24 5.57 7.02 5.84 3.99 8.07 -7.29%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.59 1.55 1.48 1.45 1.42 2.00%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 67.75 70.26 66.77 85.21 70.90 98.34 90.87 -4.77%
EPS 5.12 6.24 5.57 7.02 5.84 3.99 7.63 -6.42%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.59 1.55 1.48 1.45 1.3435 2.95%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.69 0.925 0.50 0.64 0.92 1.40 1.46 -
P/RPS 1.02 1.32 0.75 0.75 1.30 1.42 1.52 -6.42%
P/EPS 13.47 14.83 8.97 9.12 15.77 35.06 18.09 -4.79%
EY 7.42 6.74 11.15 10.96 6.34 2.85 5.53 5.01%
DY 7.25 4.32 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.31 0.41 0.62 0.97 1.03 -13.54%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 23/03/23 17/03/22 25/03/21 26/03/20 28/03/19 29/03/18 16/03/17 -
Price 0.71 0.945 0.62 0.395 0.90 1.00 1.51 -
P/RPS 1.05 1.34 0.93 0.46 1.27 1.02 1.57 -6.48%
P/EPS 13.86 15.15 11.13 5.63 15.42 25.04 18.71 -4.87%
EY 7.22 6.60 8.99 17.77 6.48 3.99 5.34 5.15%
DY 7.04 4.23 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.39 0.25 0.61 0.69 1.06 -13.62%

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