[ECOWLD] YoY TTM Result on 31-Oct-2017 [#4]

Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Oct-2017 [#4]
Profit Trend
QoQ- 2.12%
YoY- 62.17%
Quarter Report
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
Revenue 1,996,681 2,462,325 2,159,907 2,924,665 2,546,437 1,712,061 65,286 52.61%
PBT 169,046 265,975 217,319 282,613 193,182 73,918 8,096 45.58%
Tax -33,875 -62,553 -51,727 -72,963 -63,901 -30,062 -893 56.73%
NP 135,171 203,422 165,592 209,650 129,281 43,856 7,203 43.67%
-
NP to SH 135,171 203,422 165,592 209,650 129,281 43,952 7,203 43.67%
-
Tax Rate 20.04% 23.52% 23.80% 25.82% 33.08% 40.67% 11.03% -
Total Cost 1,861,510 2,258,903 1,994,315 2,715,015 2,417,156 1,668,205 58,083 53.50%
-
Net Worth 4,681,545 4,534,327 4,416,552 4,269,334 3,347,811 3,179,351 295,690 40.69%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
Div 58,887 - - - - - 1,895 52.92%
Div Payout % 43.57% - - - - - 26.31% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
Net Worth 4,681,545 4,534,327 4,416,552 4,269,334 3,347,811 3,179,351 295,690 40.69%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,425,950 2,372,650 252,727 35.45%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
NP Margin 6.77% 8.26% 7.67% 7.17% 5.08% 2.56% 11.03% -
ROE 2.89% 4.49% 3.75% 4.91% 3.86% 1.38% 2.44% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
RPS 67.81 83.63 73.36 99.33 104.97 72.16 25.83 12.67%
EPS 4.59 6.91 5.62 7.12 5.33 1.85 2.85 6.06%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.75 12.88%
NAPS 1.59 1.54 1.50 1.45 1.38 1.34 1.17 3.86%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
RPS 67.77 83.58 73.31 99.27 86.43 58.11 2.22 52.58%
EPS 4.59 6.90 5.62 7.12 4.39 1.49 0.24 44.01%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.06 54.25%
NAPS 1.589 1.5391 1.4991 1.4491 1.1363 1.0791 0.1004 40.68%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 28/09/12 -
Price 0.38 0.65 1.00 1.55 1.36 1.37 0.27 -
P/RPS 0.56 0.78 1.36 1.56 1.30 1.90 1.05 -7.47%
P/EPS 8.28 9.41 17.78 21.77 25.52 73.96 9.47 -1.64%
EY 12.08 10.63 5.62 4.59 3.92 1.35 10.56 1.67%
DY 5.26 0.00 0.00 0.00 0.00 0.00 2.78 8.20%
P/NAPS 0.24 0.42 0.67 1.07 0.99 1.02 0.23 0.52%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 30/09/12 CAGR
Date 17/12/20 12/12/19 13/12/18 15/12/17 08/12/16 10/12/15 29/11/12 -
Price 0.505 0.765 0.99 1.48 1.38 1.41 0.28 -
P/RPS 0.74 0.91 1.35 1.49 1.31 1.95 1.08 -4.56%
P/EPS 11.00 11.07 17.60 20.79 25.90 76.12 9.82 1.41%
EY 9.09 9.03 5.68 4.81 3.86 1.31 10.18 -1.39%
DY 3.96 0.00 0.00 0.00 0.00 0.00 2.68 4.94%
P/NAPS 0.32 0.50 0.66 1.02 1.00 1.05 0.24 3.61%

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