EPICON BERHAD
KLSE (MYR): EPICON (4847)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.33
Today's Change
0.00 (0.00%)
Day's Change
0.325 - 0.34
Trading Volume
672,400
Financial
Market Cap
196 Million
NOSH
595 Million
Latest Quarter
31-Mar-2024 [#1]
Announcement Date
23-May-2024
Next Quarter
30-Jun-2024
Est. Ann. Date
24-Aug-2024
Est. Ann. Due Date
29-Aug-2024
QoQ | YoY
-23.82% | 104.12%
Revenue | NP to SH
193,340.000 | 70,034.000
RPS | P/RPS
32.51 Cent | 1.02
EPS | P/E | EY
11.77 Cent | 2.80 | 35.68%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.12 | 2.75
QoQ | YoY
2.67% | 812.16%
NP Margin | ROE
36.22% | 98.12%
F.Y. | Ann. Date
31-Mar-2024 | 23-May-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
150,152.000 | 68,213.000
RPS | P/RPS
25.24 Cent | 1.31
EPS | P/E | EY
13.24 Cent | 2.88 | 34.75%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.11 | 3.00
YoY
705.75%
NP Margin | ROE
45.43% | 104.26%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Revenue | NP to SH
224,852.000 | 14,280.000
RPS | P/RPS
37.80 Cent | 0.87
EPS | P/E | EY
2.40 Cent | 13.75 | 7.28%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-79.07% | 104.12%
NP Margin | ROE
6.35% | 20.01%
F.Y. | Ann. Date
31-Mar-2024 | 23-May-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224,852 | 193,340 | 150,152 | 96,069 | 27,233 | 30,393 | 129,031 | 153,707 | 173,391 | 172,228 | 179,512 | 221,391 | -4.21% | |
| PBT | 20,984 | 81,742 | 79,360 | -7,773 | -10,122 | -25,029 | -34,044 | -35,249 | -31,627 | 1,505 | 5,291 | 6,821 | 31.32% | |
| Tax | -6,704 | -11,708 | -11,147 | -3,488 | 4,731 | 51 | -192 | -1,234 | 13,981 | -24,633 | -4,058 | -925 | 31.83% | |
| NP | 14,280 | 70,034 | 68,213 | -11,261 | -5,391 | -24,978 | -34,236 | -36,483 | -17,646 | -23,128 | 1,233 | 5,896 | 31.24% | |
| - | ||||||||||||||
| NP to SH | 14,280 | 70,034 | 68,213 | -11,261 | -5,391 | -24,978 | -34,236 | -36,483 | -17,646 | -23,128 | 1,233 | 5,896 | 31.24% | |
| - | ||||||||||||||
| Tax Rate | 31.95% | 14.32% | 14.05% | - | - | - | - | - | - | 1,636.74% | 76.70% | 13.56% | - | |
| Total Cost | 210,572 | 123,306 | 81,939 | 107,330 | 32,624 | 55,371 | 163,267 | 190,190 | 191,037 | 195,356 | 178,279 | 215,495 | -10.18% | |
| - | ||||||||||||||
| Net Worth | 71,375 | 71,375 | 65,427 | -51,677 | -20,139 | -56,391 | 16,111 | 52,363 | 88,615 | 108,755 | 128,895 | 129,227 | -7.27% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 71,375 | 71,375 | 65,427 | -51,677 | -20,139 | -56,391 | 16,111 | 52,363 | 88,615 | 108,755 | 128,895 | 129,227 | -7.27% | |
| NOSH | 594,797 | 594,797 | 594,797 | 469,797 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 403,835 | 4.39% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 6.35% | 36.22% | 45.43% | -11.72% | -19.80% | -82.18% | -26.53% | -23.74% | -10.18% | -13.43% | 0.69% | 2.66% | - | |
| ROE | 20.01% | 98.12% | 104.26% | 0.00% | 0.00% | 0.00% | -212.49% | -69.67% | -19.91% | -21.27% | 0.96% | 4.56% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 37.80 | 32.51 | 25.24 | 20.45 | 6.76 | 7.55 | 32.03 | 38.16 | 43.05 | 42.76 | 44.57 | 54.82 | -8.25% | |
| EPS | 2.40 | 11.77 | 13.24 | -2.40 | -1.34 | -6.20 | -8.50 | -9.06 | -4.38 | -5.74 | 0.31 | 1.46 | 27.74% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.12 | 0.12 | 0.11 | -0.11 | -0.05 | -0.14 | 0.04 | 0.13 | 0.22 | 0.27 | 0.32 | 0.32 | -11.18% | |
| Adjusted Per Share Value based on latest NOSH - 594,797 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 37.80 | 32.51 | 25.24 | 16.15 | 4.58 | 5.11 | 21.69 | 25.84 | 29.15 | 28.96 | 30.18 | 37.22 | -4.22% | |
| EPS | 2.40 | 11.77 | 13.24 | -1.89 | -0.91 | -4.20 | -5.76 | -6.13 | -2.97 | -3.89 | 0.21 | 0.99 | 33.37% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.12 | 0.12 | 0.11 | -0.0869 | -0.0339 | -0.0948 | 0.0271 | 0.088 | 0.149 | 0.1828 | 0.2167 | 0.2173 | -7.28% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 29/03/24 | 29/03/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.435 | 0.435 | 0.47 | 0.20 | 0.20 | 0.17 | 0.085 | 0.055 | 0.135 | 0.13 | 0.235 | 0.285 | - | |
| P/RPS | 1.15 | 1.34 | 1.86 | 0.98 | 2.96 | 2.25 | 0.27 | 0.14 | 0.31 | 0.30 | 0.53 | 0.52 | 15.20% | |
| P/EPS | 18.12 | 3.69 | 4.10 | -8.34 | -14.94 | -2.74 | -1.00 | -0.61 | -3.08 | -2.26 | 76.77 | 19.52 | -15.90% | |
| EY | 5.52 | 27.07 | 24.40 | -11.98 | -6.69 | -36.48 | -99.99 | -164.68 | -32.45 | -44.17 | 1.30 | 5.12 | 18.93% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 3.63 | 3.63 | 4.27 | 0.00 | 0.00 | 0.00 | 2.13 | 0.42 | 0.61 | 0.48 | 0.73 | 0.89 | 19.02% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 23/05/24 | 23/05/24 | 22/02/24 | 23/02/23 | 23/02/22 | 31/03/21 | 28/02/20 | 28/02/19 | 28/02/18 | 28/02/17 | 26/02/16 | 26/02/15 | - | |
| Price | 0.42 | 0.42 | 0.395 | 0.19 | 0.215 | 0.145 | 0.07 | 0.065 | 0.125 | 0.14 | 0.205 | 0.335 | - | |
| P/RPS | 1.11 | 1.29 | 1.56 | 0.93 | 3.18 | 1.92 | 0.22 | 0.17 | 0.29 | 0.33 | 0.46 | 0.61 | 10.98% | |
| P/EPS | 17.49 | 3.57 | 3.44 | -7.93 | -16.06 | -2.34 | -0.82 | -0.72 | -2.85 | -2.44 | 66.97 | 22.95 | -19.00% | |
| EY | 5.72 | 28.03 | 29.03 | -12.62 | -6.23 | -42.77 | -121.42 | -139.34 | -35.05 | -41.01 | 1.49 | 4.36 | 23.43% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 3.50 | 3.50 | 3.59 | 0.00 | 0.00 | 0.00 | 1.75 | 0.50 | 0.57 | 0.52 | 0.64 | 1.05 | 14.62% | |
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
8 people like this. Showing 50 of 5,633 comments
Wow 50m contract, this stock should be at 80c.
“Upon the awarding of this new contract, the company's total outstanding order book has risen to RM979mil from the previously stated RM929mil in the announcement made on Mach 21,” it added.
1 month ago
With RM979m order book or contracts in hand, of which some have two years tenure only to complete, its current FY ending Dec 2024 may likely see its annual turnover rise to between RM350m and RM450m. That will be a significant growth as compared to RM150m in FY2023.
1 month ago
Q1 result was out. Both revenue and net profits were performing well in terms of YoY
1 month ago
haha for all we know those bosses are making us paying for the acquisition of KTB by pushing the counter down to collect then push out to make the money . anyway i have make the money from the first round. whatever i hold now i wait till end of june. long term this is a good company to invest in .
1 month ago
just becos the father got flu now the son is under quarantine. lagenda limit down just becos the MD now with MACC for query and investigation on conversion of a bumi land.
1 month ago
so sns under lagenda follow thru . the most go to court and get fine lah . just bumi land conversion also a criminal case now
1 month ago
at 28c now, the PER based on last qtr earnings annualised, is 11.6x which is reasonable..... but company is mired in controversy, epicon is owned by Dato Doh, and formerly known as KTB, which was originally owned by Nadzmi Salleh (Nadi) who sold KTB to Dato Doh, and in return bus operations of KTB was sole back to Nadzmi (Nadi) and amount of RM51m owing from KTB to Nadi absolved, and now Nadi via Agro Business is in trouble..... and how this is related to epicon.... God Knows :-(
1 month ago
in the current Qtr financials, while the increase in revenue and profit is impressive, the 56m odd revenue for the qtr also resulted in about 30m increase in trade receivable..... unless there is a clear reason fro this increase (which is not stated in the financials) it early sign of over-estimation of revenue which are not in cash but re-booked as receivables.... to be careful :-) cheers
1 month ago
Lagenda limit down mainly due to short selling option available for the counter. The news on their MD is not that big or new, old story. Those playing short for the counter is the main reason. Expect price will climb back once the hype gone.
1 month ago
The pattern of harsh price-dumping post-QR announcement albeit net positive income is already a good opportunity. Just look at EATECH.
1 month ago
i jump in both lagenda and epicon this morning and making money now. i will keep till monday as news of DOH MD release is tomorrow so both counter will have chance of recovery. just a matter of assisting investigation on a bumi lad deal dont have to be so harsh on legnda share price lah. lagenda is a good fundamental company.
1 month ago
before doh arrest yesterday, a few investment house already highly recommended to buy lagenda so what now with the limit down
1 month ago
@Gentingbig
This company be in deeper trouble when the homebuyers of the illegally converted land come to sue them! Fundamental can go down the drain.
1 month ago
Epicon’s largest shareholder is Doh Properties Sdn Bhd, holding an 11.26% stake, as per the group’s annual report.
Key stakeholders include Datuk Doh Jee Ming and Datuk Doh Tee Leong, each owning a 45% stake in Doh Properties. Additionally, Datuk Doh Neng Chiong and Datin Lee Hong King hold 5% stakes, according to Companies Commission Malaysia data. Tee Leong also directly owns a 1.72% stake in Epicon...
https://theedgemalaysia.com/node/713618
1 month ago
Omg this counter, follow lagenda drop but didnt follow it move up.
#Waituntilafterlife
3 weeks ago
The elder brother and the management must work extra hard and fast to deliver better results and secure more job orders in the next 3 months. Otherwise, it may be tough to regain the confidence of the public and investors.
3 weeks ago
The Company has already secured > RM900 mil worth of contracts in hand. It's now a matter of execution and completion of the contracts in hand. If the CEO is hardworking and pushy enough to achieve higher profit within shorter time frame, the share price may be doubled within 6 to 9 months.
2 weeks ago
luckyman i fully agreed with you as it dont make any cow sense to me when other construction companies secure job of around 100-300 million their shares can jump 10-40 cents in 3 days. yet epicon who are victimised by their associated company lagenda has to suffer this way.
2 weeks ago
https://klse.i3investor.com/web/blog/detail/savemalaysia/2024-01-19-story-h-190353387-Bursa_Securities_suspends_short_selling_in_SCIB_Jentayu_and_Tanco_as_sh
With weaker financials, Tanco's share price managed to recover fully within a month after it went limit down. So, hopefully Epicon's share price may also be able to recover fully within a month or two given its strong financials and sizable contracts in hand.
2 weeks ago
https://www.thestar.com.my/business/insight/2024/06/22/data-centres---beware-of-the-pitfalls
Can Epicon secure some sub-construction jobs from the big boys?
1 week ago
https://www.thestar.com.my/business/insight/2024/06/22/data-centres---beware-of-the-pitfalls
Can Epicon secure some sub-construction jobs from the big boys?
1 week ago
https://klse.i3investor.com/web/stock/substantial-shareholder/7179
They only supported Lagenda Properties share price. Probably they are confident that Epicon is safe and the share price would recover by itself over a longer period.
4 days ago
Post a Comment
Featured Posts
New Update. Discover investment communities that resonate with your ideas
MQ Trading Signals
Time
Signal
Duration
Type
2024-07-02 11:00:00
EMA 5
30 Mins
SELL
2024-07-02 10:35:00
EMA 5
5 Mins
SELL
2024-07-02 10:30:00
TURTLE SYSTEM 20
30 Mins
SELL
2024-07-02 10:30:00
TURTLE SYSTEM 55
30 Mins
SELL
2024-07-02 10:30:00
MACD/RSI
10 Mins
SELL
Apps
Top Articles
1
Rocketlauncher
2
3
save malaysia!
5
save malaysia!
6
How to become a resilient trader
AGMO, CAPTURE THE RISE OF DIGITAL ECONOMIC SUPPLY CHAIN. AGMO READY FOR NEXT STAGE OF GROWTH.
7
How to become a resilient trader
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
6stars
Patiently waiting for it 🚀🚀.
Support has been formed
1 month ago