[EMCC] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -5.8%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 102,502 107,816 97,524 99,726 104,068 108,424 67,173 32.57%
PBT 27,768 25,320 21,858 19,301 19,976 20,752 24,227 9.52%
Tax -7,218 -6,584 -6,171 -5,713 -5,552 -5,712 -4,176 44.07%
NP 20,550 18,736 15,687 13,588 14,424 15,040 20,051 1.65%
-
NP to SH 20,550 18,736 15,687 13,588 14,424 15,040 20,051 1.65%
-
Tax Rate 25.99% 26.00% 28.23% 29.60% 27.79% 27.53% 17.24% -
Total Cost 81,952 89,080 81,837 86,138 89,644 93,384 47,122 44.66%
-
Net Worth 222,980 222,980 165,225 153,183 135,568 0 126,905 45.66%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 222,980 222,980 165,225 153,183 135,568 0 126,905 45.66%
NOSH 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 846,033 20.21%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 20.05% 17.38% 16.09% 13.63% 13.86% 13.87% 29.85% -
ROE 9.22% 8.40% 9.49% 8.87% 10.64% 0.00% 15.80% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.19 9.67 10.62 11.72 12.28 12.69 7.94 10.24%
EPS 1.84 1.68 1.71 1.60 1.70 1.76 2.37 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.18 0.16 0.00 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 1,114,902
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.17 9.65 8.72 8.92 9.31 9.70 6.01 32.56%
EPS 1.84 1.68 1.40 1.22 1.29 1.35 1.79 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1995 0.1478 0.137 0.1213 0.00 0.1135 45.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 - - - -
Price 0.435 0.495 0.41 0.425 0.00 0.00 0.00 -
P/RPS 4.73 5.12 3.86 3.63 0.00 0.00 0.00 -
P/EPS 23.60 29.46 23.99 26.62 0.00 0.00 0.00 -
EY 4.24 3.39 4.17 3.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.48 2.28 2.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 23/02/24 23/11/23 19/09/23 - - -
Price 0.38 0.51 0.425 0.41 0.00 0.00 0.00 -
P/RPS 4.13 5.27 4.00 3.50 0.00 0.00 0.00 -
P/EPS 20.62 30.35 24.87 25.68 0.00 0.00 0.00 -
EY 4.85 3.30 4.02 3.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.55 2.36 2.28 0.00 0.00 0.00 -

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