[EMICO] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 40.69%
YoY- 262.78%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO'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 66,780 61,016 61,082 56,552 52,740 61,273 63,040 3.92%
PBT 5,264 5,517 6,118 5,588 3,984 1,401 2,589 60.56%
Tax -1,048 -2,788 -1,172 -466 -344 -822 -588 47.05%
NP 4,216 2,729 4,946 5,122 3,640 579 2,001 64.42%
-
NP to SH 4,216 2,855 4,992 5,166 3,672 372 1,693 83.82%
-
Tax Rate 19.91% 50.53% 19.16% 8.34% 8.63% 58.67% 22.71% -
Total Cost 62,564 58,287 56,136 51,430 49,100 60,694 61,038 1.66%
-
Net Worth 55,228 52,777 52,777 51,113 49,837 49,437 48,201 9.50%
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 55,228 52,777 52,777 51,113 49,837 49,437 48,201 9.50%
NOSH 131,496 125,661 125,661 124,667 124,592 123,592 123,592 4.22%
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 6.31% 4.47% 8.10% 9.06% 6.90% 0.94% 3.17% -
ROE 7.63% 5.41% 9.46% 10.11% 7.37% 0.75% 3.51% -
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 50.78 48.56 48.61 45.36 42.33 49.58 51.01 -0.30%
EPS 3.20 2.27 3.97 4.14 2.96 0.30 1.37 76.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.41 0.40 0.40 0.39 5.06%
Adjusted Per Share Value based on latest NOSH - 124,667
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 50.65 46.28 46.33 42.89 40.00 46.47 47.81 3.92%
EPS 3.20 2.17 3.79 3.92 2.78 0.28 1.28 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4003 0.4003 0.3877 0.378 0.3749 0.3656 9.50%
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 30/06/23 31/03/23 30/12/22 -
Price 0.335 0.31 0.34 0.30 0.305 0.285 0.305 -
P/RPS 0.66 0.64 0.70 0.66 0.72 0.57 0.60 6.56%
P/EPS 10.45 13.64 8.56 7.24 10.35 94.69 22.26 -39.62%
EY 9.57 7.33 11.68 13.81 9.66 1.06 4.49 65.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.81 0.73 0.76 0.71 0.78 1.70%
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 27/08/24 30/05/24 22/02/24 24/11/23 22/08/23 24/05/23 23/02/23 -
Price 0.285 0.325 0.325 0.39 0.275 0.27 0.29 -
P/RPS 0.56 0.67 0.67 0.86 0.65 0.54 0.57 -1.17%
P/EPS 8.89 14.30 8.18 9.41 9.33 89.70 21.17 -43.95%
EY 11.25 6.99 12.22 10.63 10.72 1.11 4.72 78.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.77 0.95 0.69 0.68 0.74 -5.48%

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