[ECOMATE] QoQ TTM Result on 31-May-2023 [#1]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
17-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- -15.77%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 47,233 45,894 46,732 49,804 51,374 57,582 60,085 -14.83%
PBT 3,132 4,937 6,049 7,457 8,182 10,162 11,495 -58.00%
Tax -1,514 -1,926 -2,091 -2,009 -1,714 -1,472 -1,386 6.07%
NP 1,618 3,011 3,958 5,448 6,468 8,690 10,109 -70.55%
-
NP to SH 1,618 3,011 3,958 5,448 6,468 8,690 10,109 -70.55%
-
Tax Rate 48.34% 39.01% 34.57% 26.94% 20.95% 14.49% 12.06% -
Total Cost 45,615 42,883 42,774 44,356 44,906 48,892 49,976 -5.91%
-
Net Worth 42,963 42,963 42,963 42,963 46,288 35,000 35,000 14.65%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 1,790 1,790 1,790 1,790 1,750 1,750 1,750 1.51%
Div Payout % 110.64% 59.45% 45.23% 32.86% 27.06% 20.14% 17.31% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 42,963 42,963 42,963 42,963 46,288 35,000 35,000 14.65%
NOSH 358,025 358,025 358,025 358,025 358,025 350,000 350,000 1.52%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 3.43% 6.56% 8.47% 10.94% 12.59% 15.09% 16.82% -
ROE 3.77% 7.01% 9.21% 12.68% 13.97% 24.83% 28.88% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 13.19 12.82 13.05 13.91 14.43 16.45 17.17 -16.13%
EPS 0.45 0.84 1.11 1.52 1.82 2.48 2.89 -71.08%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.12 0.12 0.12 0.12 0.13 0.10 0.10 12.93%
Adjusted Per Share Value based on latest NOSH - 358,025
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 13.21 12.84 13.07 13.93 14.37 16.11 16.81 -14.85%
EPS 0.45 0.84 1.11 1.52 1.81 2.43 2.83 -70.68%
DPS 0.50 0.50 0.50 0.50 0.49 0.49 0.49 1.35%
NAPS 0.1202 0.1202 0.1202 0.1202 0.1295 0.0979 0.0979 14.67%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.84 0.705 0.715 0.71 0.705 0.825 0.685 -
P/RPS 6.37 5.50 5.48 5.10 4.89 5.01 3.99 36.63%
P/EPS 185.87 83.83 64.68 46.66 38.81 33.23 23.72 295.00%
EY 0.54 1.19 1.55 2.14 2.58 3.01 4.22 -74.63%
DY 0.60 0.71 0.70 0.70 0.71 0.61 0.73 -12.26%
P/NAPS 7.00 5.88 5.96 5.92 5.42 8.25 6.85 1.45%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 30/04/24 30/01/24 26/10/23 17/07/23 25/04/23 31/01/23 26/10/22 -
Price 0.885 0.76 0.715 0.73 0.71 0.70 0.805 -
P/RPS 6.71 5.93 5.48 5.25 4.92 4.25 4.69 26.99%
P/EPS 195.83 90.37 64.68 47.97 39.09 28.19 27.87 267.29%
EY 0.51 1.11 1.55 2.08 2.56 3.55 3.59 -72.80%
DY 0.56 0.66 0.70 0.68 0.70 0.71 0.62 -6.56%
P/NAPS 7.38 6.33 5.96 6.08 5.46 7.00 8.05 -5.63%

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