[EMCC] QoQ TTM Result on 30-Jun-2024 [#2]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 12.88%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 104,216 96,741 97,372 97,524 96,296 88,949 79,186 20.03%
PBT 32,248 25,755 23,001 21,859 27,925 26,239 25,034 18.33%
Tax -7,758 -7,004 -6,389 -6,171 -5,192 -4,843 -4,472 44.23%
NP 24,490 18,751 16,612 15,688 22,733 21,396 20,562 12.32%
-
NP to SH 24,490 18,751 16,612 15,688 22,733 21,396 20,562 12.32%
-
Tax Rate 24.06% 27.19% 27.78% 28.23% 18.59% 18.46% 17.86% -
Total Cost 79,726 77,990 80,760 81,836 73,563 67,553 58,624 22.67%
-
Net Worth 234,742 222,980 222,980 165,225 153,183 135,568 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 234,742 222,980 222,980 165,225 153,183 135,568 0 -
NOSH 1,117,820 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 19.54%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 23.50% 19.38% 17.06% 16.09% 23.61% 24.05% 25.97% -
ROE 10.43% 8.41% 7.45% 9.49% 14.84% 15.78% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.32 8.68 8.73 10.62 11.32 10.50 9.27 0.35%
EPS 2.19 1.68 1.49 1.71 2.67 2.53 2.41 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,114,902
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.32 8.65 8.71 8.72 8.61 7.96 7.08 20.05%
EPS 2.19 1.68 1.49 1.40 2.03 1.91 1.84 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1995 0.1995 0.1478 0.137 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.375 0.435 0.495 0.41 0.425 0.00 0.00 -
P/RPS 4.02 5.01 5.67 3.86 3.76 0.00 0.00 -
P/EPS 17.12 25.86 33.22 23.99 15.91 0.00 0.00 -
EY 5.84 3.87 3.01 4.17 6.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.18 2.48 2.28 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 22/08/24 23/05/24 - - - - -
Price 0.325 0.38 0.51 0.00 0.00 0.00 0.00 -
P/RPS 3.49 4.38 5.84 0.00 0.00 0.00 0.00 -
P/EPS 14.83 22.59 34.23 0.00 0.00 0.00 0.00 -
EY 6.74 4.43 2.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.90 2.55 0.00 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