[EMICO] YoY 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- 81.37%
YoY- 7.49%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 15,091 17,865 8,790 8,370 13,334 12,419 13,366 2.04%
PBT 1,798 1,628 -840 -363 296 -65 437 26.57%
Tax -147 33 -30 32 -153 -187 -208 -5.61%
NP 1,651 1,661 -870 -331 143 -252 229 38.96%
-
NP to SH 1,665 1,549 -818 -293 173 -220 250 37.14%
-
Tax Rate 8.18% -2.03% - - 51.69% - 47.60% -
Total Cost 13,440 16,204 9,660 8,701 13,191 12,671 13,137 0.38%
-
Net Worth 51,113 46,822 45,416 44,517 45,373 42,207 42,207 3.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 51,113 46,822 45,416 44,517 45,373 42,207 42,207 3.24%
NOSH 124,667 123,217 122,747 105,995 105,519 95,927 95,927 4.46%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.94% 9.30% -9.90% -3.95% 1.07% -2.03% 1.71% -
ROE 3.26% 3.31% -1.80% -0.66% 0.38% -0.52% 0.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.11 14.50 7.16 7.90 12.64 12.95 13.93 -2.30%
EPS 1.34 1.26 -0.67 -0.28 0.34 -0.23 0.26 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.37 0.42 0.43 0.44 0.44 -1.16%
Adjusted Per Share Value based on latest NOSH - 124,667
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.47 13.57 6.68 6.36 10.13 9.44 10.16 2.04%
EPS 1.27 1.18 -0.62 -0.22 0.13 -0.17 0.19 37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3884 0.3558 0.3451 0.3382 0.3447 0.3207 0.3207 3.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.30 0.295 0.40 0.305 0.155 0.20 0.235 -
P/RPS 2.48 2.03 5.59 3.86 1.23 1.54 1.69 6.59%
P/EPS 22.46 23.47 -60.02 -110.34 94.54 -87.21 90.17 -20.67%
EY 4.45 4.26 -1.67 -0.91 1.06 -1.15 1.11 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 1.08 0.73 0.36 0.45 0.53 5.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 26/11/21 27/11/20 28/11/19 29/11/18 28/11/17 -
Price 0.39 0.29 0.34 0.32 0.17 0.17 0.245 -
P/RPS 3.22 2.00 4.75 4.05 1.35 1.31 1.76 10.58%
P/EPS 29.20 23.07 -51.02 -115.76 103.69 -74.13 94.01 -17.69%
EY 3.42 4.33 -1.96 -0.86 0.96 -1.35 1.06 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.92 0.76 0.40 0.39 0.56 9.20%

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