[EMICO] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 26.88%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 64,526 61,016 59,805 57,739 60,513 61,273 60,583 4.29%
PBT 5,837 5,517 4,048 3,190 3,020 1,401 4,188 24.79%
Tax -2,964 -2,788 -1,260 -1,119 -939 -822 -253 416.60%
NP 2,873 2,729 2,788 2,071 2,081 579 3,935 -18.93%
-
NP to SH 2,991 2,855 2,846 2,243 2,127 372 3,899 -16.21%
-
Tax Rate 50.78% 50.53% 31.13% 35.08% 31.09% 58.67% 6.04% -
Total Cost 61,653 58,287 57,017 55,668 58,432 60,694 56,648 5.81%
-
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 4.45% 4.47% 4.66% 3.59% 3.44% 0.94% 6.50% -
ROE 5.42% 5.41% 5.39% 4.39% 4.27% 0.75% 8.09% -
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 49.07 48.56 47.59 46.31 48.57 49.58 49.02 0.06%
EPS 2.27 2.27 2.26 1.80 1.71 0.30 3.15 -19.63%
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 - 125,661
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 49.03 46.36 45.44 43.87 45.98 46.55 46.03 4.30%
EPS 2.27 2.17 2.16 1.70 1.62 0.28 2.96 -16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.401 0.401 0.3884 0.3787 0.3756 0.3662 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 0.68 0.64 0.71 0.65 0.63 0.57 0.62 6.35%
P/EPS 14.73 13.64 15.01 16.67 17.87 94.69 9.67 32.42%
EY 6.79 7.33 6.66 6.00 5.60 1.06 10.34 -24.46%
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 0.58 0.67 0.68 0.84 0.57 0.54 0.59 -1.13%
P/EPS 12.53 14.30 14.35 21.68 16.11 89.70 9.19 22.98%
EY 7.98 6.99 6.97 4.61 6.21 1.11 10.88 -18.68%
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