Highlights

[EMICO] YoY Quarter Result on 2018-09-30 [#2]

Stock [EMICO]: EMICO HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     69.40%    YoY -     -188.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,334 12,419 13,366 25,506 16,041 15,005 23,178 -8.80%
  YoY % 7.37% -7.09% -47.60% 59.01% 6.90% -35.26% -
  Horiz. % 57.53% 53.58% 57.67% 110.04% 69.21% 64.74% 100.00%
PBT 296 -65 437 3,134 977 -743 1,737 -25.53%
  YoY % 555.38% -114.87% -86.06% 220.78% 231.49% -142.77% -
  Horiz. % 17.04% -3.74% 25.16% 180.43% 56.25% -42.77% 100.00%
Tax -153 -187 -208 -311 99 21 21 -
  YoY % 18.18% 10.10% 33.12% -414.14% 371.43% 0.00% -
  Horiz. % -728.57% -890.48% -990.48% -1,480.95% 471.43% 100.00% 100.00%
NP 143 -252 229 2,823 1,076 -722 1,758 -34.16%
  YoY % 156.75% -210.04% -91.89% 162.36% 249.03% -141.07% -
  Horiz. % 8.13% -14.33% 13.03% 160.58% 61.21% -41.07% 100.00%
NP to SH 173 -220 250 2,864 1,288 -761 1,864 -32.70%
  YoY % 178.64% -188.00% -91.27% 122.36% 269.25% -140.83% -
  Horiz. % 9.28% -11.80% 13.41% 153.65% 69.10% -40.83% 100.00%
Tax Rate 51.69 % - % 47.60 % 9.92 % -10.13 % - % -1.21 % -
  YoY % 0.00% 0.00% 379.84% 197.93% 0.00% 0.00% -
  Horiz. % -4,271.90% 0.00% -3,933.88% -819.83% 837.19% 0.00% 100.00%
Total Cost 13,191 12,671 13,137 22,683 14,965 15,727 21,420 -7.76%
  YoY % 4.10% -3.55% -42.08% 51.57% -4.85% -26.58% -
  Horiz. % 61.58% 59.15% 61.33% 105.90% 69.86% 73.42% 100.00%
Net Worth 45,373 42,207 42,207 44,126 40,289 31,655 33,574 5.14%
  YoY % 7.50% 0.00% -4.35% 9.52% 27.27% -5.71% -
  Horiz. % 135.14% 125.71% 125.71% 131.43% 120.00% 94.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,373 42,207 42,207 44,126 40,289 31,655 33,574 5.14%
  YoY % 7.50% 0.00% -4.35% 9.52% 27.27% -5.71% -
  Horiz. % 135.14% 125.71% 125.71% 131.43% 120.00% 94.29% 100.00%
NOSH 105,519 95,927 95,927 95,927 95,927 95,927 95,927 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.07 % -2.03 % 1.71 % 11.07 % 6.71 % -4.81 % 7.58 % -27.83%
  YoY % 152.71% -218.71% -84.55% 64.98% 239.50% -163.46% -
  Horiz. % 14.12% -26.78% 22.56% 146.04% 88.52% -63.46% 100.00%
ROE 0.38 % -0.52 % 0.59 % 6.49 % 3.20 % -2.40 % 5.55 % -36.03%
  YoY % 173.08% -188.14% -90.91% 102.81% 233.33% -143.24% -
  Horiz. % 6.85% -9.37% 10.63% 116.94% 57.66% -43.24% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.64 12.95 13.93 26.59 16.72 15.64 24.16 -10.23%
  YoY % -2.39% -7.04% -47.61% 59.03% 6.91% -35.26% -
  Horiz. % 52.32% 53.60% 57.66% 110.06% 69.21% 64.74% 100.00%
EPS 0.34 -0.23 0.26 2.99 1.34 -0.79 1.94 -25.18%
  YoY % 247.83% -188.46% -91.30% 123.13% 269.62% -140.72% -
  Horiz. % 17.53% -11.86% 13.40% 154.12% 69.07% -40.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4300 0.4400 0.4400 0.4600 0.4200 0.3300 0.3500 3.49%
  YoY % -2.27% 0.00% -4.35% 9.52% 27.27% -5.71% -
  Horiz. % 122.86% 125.71% 125.71% 131.43% 120.00% 94.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,519
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.64 11.77 12.67 24.17 15.20 14.22 21.97 -8.80%
  YoY % 7.39% -7.10% -47.58% 59.01% 6.89% -35.28% -
  Horiz. % 57.53% 53.57% 57.67% 110.01% 69.19% 64.72% 100.00%
EPS 0.34 -0.21 0.24 2.71 1.22 -0.72 1.77 -24.03%
  YoY % 261.90% -187.50% -91.14% 122.13% 269.44% -140.68% -
  Horiz. % 19.21% -11.86% 13.56% 153.11% 68.93% -40.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4300 0.4000 0.4000 0.4182 0.3818 0.3000 0.3182 5.14%
  YoY % 7.50% 0.00% -4.35% 9.53% 27.27% -5.72% -
  Horiz. % 135.14% 125.71% 125.71% 131.43% 119.99% 94.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1550 0.2000 0.2350 0.2250 0.2300 0.2500 0.2000 -
P/RPS 1.23 1.54 1.69 0.85 1.38 1.60 0.83 6.77%
  YoY % -20.13% -8.88% 98.82% -38.41% -13.75% 92.77% -
  Horiz. % 148.19% 185.54% 203.61% 102.41% 166.27% 192.77% 100.00%
P/EPS 94.54 -87.21 90.17 7.54 17.13 -31.51 10.29 44.70%
  YoY % 208.40% -196.72% 1,095.89% -55.98% 154.36% -406.22% -
  Horiz. % 918.76% -847.52% 876.29% 73.28% 166.47% -306.22% 100.00%
EY 1.06 -1.15 1.11 13.27 5.84 -3.17 9.72 -30.87%
  YoY % 192.17% -203.60% -91.64% 127.23% 284.23% -132.61% -
  Horiz. % 10.91% -11.83% 11.42% 136.52% 60.08% -32.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.45 0.53 0.49 0.55 0.76 0.57 -7.37%
  YoY % -20.00% -15.09% 8.16% -10.91% -27.63% 33.33% -
  Horiz. % 63.16% 78.95% 92.98% 85.96% 96.49% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 21/11/16 23/11/15 26/11/14 29/11/13 -
Price 0.1700 0.1700 0.2450 0.1500 0.2700 0.2300 0.2000 -
P/RPS 1.35 1.31 1.76 0.56 1.61 1.47 0.83 8.44%
  YoY % 3.05% -25.57% 214.29% -65.22% 9.52% 77.11% -
  Horiz. % 162.65% 157.83% 212.05% 67.47% 193.98% 177.11% 100.00%
P/EPS 103.69 -74.13 94.01 5.02 20.11 -28.99 10.29 46.94%
  YoY % 239.88% -178.85% 1,772.71% -75.04% 169.37% -381.73% -
  Horiz. % 1,007.68% -720.41% 913.61% 48.79% 195.43% -281.73% 100.00%
EY 0.96 -1.35 1.06 19.90 4.97 -3.45 9.72 -32.00%
  YoY % 171.11% -227.36% -94.67% 300.40% 244.06% -135.49% -
  Horiz. % 9.88% -13.89% 10.91% 204.73% 51.13% -35.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.39 0.56 0.33 0.64 0.70 0.57 -5.73%
  YoY % 2.56% -30.36% 69.70% -48.44% -8.57% 22.81% -
  Horiz. % 70.18% 68.42% 98.25% 57.89% 112.28% 122.81% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

307  318  550  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers