[EMICO] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 471.77%
YoY- 421.3%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 61,016 59,805 57,739 60,513 61,273 60,583 55,033 7.11%
PBT 5,517 4,048 3,190 3,020 1,401 4,188 1,630 125.26%
Tax -2,788 -1,260 -1,119 -939 -822 -253 220 -
NP 2,729 2,788 2,071 2,081 579 3,935 1,850 29.55%
-
NP to SH 2,855 2,846 2,243 2,127 372 3,899 1,705 40.96%
-
Tax Rate 50.53% 31.13% 35.08% 31.09% 58.67% 6.04% -13.50% -
Total Cost 58,287 57,017 55,668 58,432 60,694 56,648 53,183 6.29%
-
Net Worth 52,777 52,777 51,113 49,837 49,437 48,201 46,822 8.30%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 52,777 52,777 51,113 49,837 49,437 48,201 46,822 8.30%
NOSH 125,661 125,661 124,667 124,592 123,592 123,592 123,217 1.31%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.47% 4.66% 3.59% 3.44% 0.94% 6.50% 3.36% -
ROE 5.41% 5.39% 4.39% 4.27% 0.75% 8.09% 3.64% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 48.56 47.59 46.31 48.57 49.58 49.02 44.66 5.73%
EPS 2.27 2.26 1.80 1.71 0.30 3.15 1.38 39.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.41 0.40 0.40 0.39 0.38 6.89%
Adjusted Per Share Value based on latest NOSH - 124,592
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.28 45.36 43.79 45.89 46.47 45.95 41.74 7.11%
EPS 2.17 2.16 1.70 1.61 0.28 2.96 1.29 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.4003 0.3877 0.378 0.3749 0.3656 0.3551 8.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.34 0.30 0.305 0.285 0.305 0.295 -
P/RPS 0.64 0.71 0.65 0.63 0.57 0.62 0.66 -2.02%
P/EPS 13.64 15.01 16.67 17.87 94.69 9.67 21.32 -25.73%
EY 7.33 6.66 6.00 5.60 1.06 10.34 4.69 34.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.73 0.76 0.71 0.78 0.78 -3.44%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 22/02/24 24/11/23 22/08/23 24/05/23 23/02/23 23/11/22 -
Price 0.325 0.325 0.39 0.275 0.27 0.29 0.29 -
P/RPS 0.67 0.68 0.84 0.57 0.54 0.59 0.65 2.03%
P/EPS 14.30 14.35 21.68 16.11 89.70 9.19 20.96 -22.48%
EY 6.99 6.97 4.61 6.21 1.11 10.88 4.77 28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.95 0.69 0.68 0.74 0.76 0.87%

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