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

0.35

Today's Change

+0.005 (1.45%)

Day's Change

0.345 - 0.36

Trading Volume

11,040,000

Financial

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%
Dividend
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
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
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 5,619 comments

soonning65

One of the substantial shareholders of Epicon, I guess ..

3 weeks ago

Gentingbig

yes as although the chart today look bad but then glad london bridge yet to fall down today ...holding well at 0.43 cents level.

3 weeks ago

luckyman

https://theedgemalaysia.com/node/710884

Embarrassing moment for the elder brother in Epicon who is obviously outperformed by the younger brother in Lagenda.
Epicon share price dropped upon PN17 declassification while Lagenda share price surged.

3 weeks ago

Gentingbig

yes so disappointed with epicon ...check out from hospital and still have to take so many medication to stay healthy. no patience to wait although believe it will still perform long term lah

3 weeks ago

jack2

in anor 2 weeks, price will move if Q results is good

3 weeks ago

jack2

Pbt probably 5m to 7m?

3 weeks ago

jack2

luckyman, what is the next expected results
man with the clear cyrstall ball

3 weeks ago

cth1268

Too bad for the upliftment, dun think this is the end result….anymore good news to drive it up?

3 weeks ago

cth1268

https://sg.finance.yahoo.com/news/epicon-berhads-klse-epicon-investors-233640864.html

3 weeks ago

soonning65

Anymore good news ...I think upcoming q1 result will be good

2 weeks ago

luckaje

get ready soon hehe

2 weeks ago

Gentingbig

hi luck your side got any positive news as i waited and waited yet the cows has yet to come back home!

2 weeks ago

luckaje

end of this month/ early next month analyst report then big money come in

2 weeks ago

Gentingbig

HAHA same news as me ...lets all pray for it and look forward to it yah

2 weeks ago

6stars

Patiently waiting for it 🚀🚀.
Support has been formed

2 weeks ago

Faiza

looks good

2 weeks ago

Yespleaseletsgo

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.

2 weeks ago

Yespleaseletsgo

https://www.klsescreener.com/v2/news/view/1327215

2 weeks ago

luckyman

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.

2 weeks ago

luckaje

when will it reflect on market cap

1 week ago

soonning65

After Sendai, Epicon is next 😁

1 week ago

soonning65

Q1 result was out. Both revenue and net profits were performing well in terms of YoY

1 week ago

luckaje

funny la this stock. no more pn17, QR also ngam but no one push lol.

5 days ago

KTWX7787

What is the reason of downtrend despite good results

5 days ago

Gentingbig

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 .

5 days ago

6stars

Its price has reach support level

4 days ago

soonning65

No la. Epicon is not on downtrend, it just consolidating at 41 cents there

4 days ago

goodgain

.370 now. What is happening????

3 days ago

luckaje

lagenda also going down. same family

3 days ago

goodgain

Lagenda limit down. Epicon drop more than 30% already.

3 days ago

Keko789

jv lagenda...kene tarik sekali la.

3 days ago

Sweetchocalates

Like the name says… EPIC CON

3 days ago

Apple2353

baru upliftment from PN17, sekarang bad news lagi...

3 days ago

Gentingbig

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.

3 days ago

Gentingbig

so sns under lagenda follow thru . the most go to court and get fine lah . just bumi land conversion also a criminal case now

3 days ago

luckaje

ayooo this company really suey

3 days ago

questra

Sell all and run

3 days ago

questra

Garbage

3 days ago

raymondroy

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 :-(

3 days ago

raymondroy

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

3 days ago

goodgain

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.

3 days ago

Albukhary

If tomorrow Lagenda limit up, will EPICON reach All Time High

3 days ago

fl888

Father become a legend while Son become an epic…

2 days ago

surviver

like father like son

2 days ago

ProtocolSix

The pattern of harsh price-dumping post-QR announcement albeit net positive income is already a good opportunity. Just look at EATECH.

2 days ago

Gentingbig

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.

2 days ago

Gentingbig

before doh arrest yesterday, a few investment house already highly recommended to buy lagenda so what now with the limit down

2 days ago

questra

@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 day ago

6stars

What has it got to do with Epicon?

1 day ago

soonning65

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 day ago

Post a Comment