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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 12,419 13,366 25,506 16,041 15,005 23,178 11,872 0.75%
  YoY % -7.09% -47.60% 59.01% 6.90% -35.26% 95.23% -
  Horiz. % 104.61% 112.58% 214.84% 135.12% 126.39% 195.23% 100.00%
PBT -65 437 3,134 977 -743 1,737 -88 -4.92%
  YoY % -114.87% -86.06% 220.78% 231.49% -142.77% 2,073.86% -
  Horiz. % 73.86% -496.59% -3,561.36% -1,110.23% 844.32% -1,973.86% 100.00%
Tax -187 -208 -311 99 21 21 20 -
  YoY % 10.10% 33.12% -414.14% 371.43% 0.00% 5.00% -
  Horiz. % -935.00% -1,040.00% -1,555.00% 495.00% 105.00% 105.00% 100.00%
NP -252 229 2,823 1,076 -722 1,758 -68 24.39%
  YoY % -210.04% -91.89% 162.36% 249.03% -141.07% 2,685.29% -
  Horiz. % 370.59% -336.76% -4,151.47% -1,582.35% 1,061.76% -2,585.29% 100.00%
NP to SH -220 250 2,864 1,288 -761 1,864 -53 26.76%
  YoY % -188.00% -91.27% 122.36% 269.25% -140.83% 3,616.98% -
  Horiz. % 415.09% -471.70% -5,403.77% -2,430.19% 1,435.85% -3,516.98% 100.00%
Tax Rate - % 47.60 % 9.92 % -10.13 % - % -1.21 % - % -
  YoY % 0.00% 379.84% 197.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -3,933.88% -819.83% 837.19% 0.00% 100.00% -
Total Cost 12,671 13,137 22,683 14,965 15,727 21,420 11,940 0.99%
  YoY % -3.55% -42.08% 51.57% -4.85% -26.58% 79.40% -
  Horiz. % 106.12% 110.03% 189.97% 125.34% 131.72% 179.40% 100.00%
Net Worth 42,207 42,207 44,126 40,289 31,655 33,574 33,574 3.89%
  YoY % 0.00% -4.35% 9.52% 27.27% -5.71% 0.00% -
  Horiz. % 125.71% 125.71% 131.43% 120.00% 94.29% 100.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 42,207 42,207 44,126 40,289 31,655 33,574 33,574 3.89%
  YoY % 0.00% -4.35% 9.52% 27.27% -5.71% 0.00% -
  Horiz. % 125.71% 125.71% 131.43% 120.00% 94.29% 100.00% 100.00%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.03 % 1.71 % 11.07 % 6.71 % -4.81 % 7.58 % -0.57 % 23.56%
  YoY % -218.71% -84.55% 64.98% 239.50% -163.46% 1,429.82% -
  Horiz. % 356.14% -300.00% -1,942.11% -1,177.19% 843.86% -1,329.82% 100.00%
ROE -0.52 % 0.59 % 6.49 % 3.20 % -2.40 % 5.55 % -0.16 % 21.70%
  YoY % -188.14% -90.91% 102.81% 233.33% -143.24% 3,568.75% -
  Horiz. % 325.00% -368.75% -4,056.25% -2,000.00% 1,500.00% -3,468.75% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.95 13.93 26.59 16.72 15.64 24.16 12.38 0.75%
  YoY % -7.04% -47.61% 59.03% 6.91% -35.26% 95.15% -
  Horiz. % 104.60% 112.52% 214.78% 135.06% 126.33% 195.15% 100.00%
EPS -0.23 0.26 2.99 1.34 -0.79 1.94 -0.06 25.09%
  YoY % -188.46% -91.30% 123.13% 269.62% -140.72% 3,333.33% -
  Horiz. % 383.33% -433.33% -4,983.33% -2,233.33% 1,316.67% -3,233.33% 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 0.4400 0.4400 0.4600 0.4200 0.3300 0.3500 0.3500 3.89%
  YoY % 0.00% -4.35% 9.52% 27.27% -5.71% 0.00% -
  Horiz. % 125.71% 125.71% 131.43% 120.00% 94.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,926
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.30 13.24 25.27 15.89 14.87 22.97 11.76 0.75%
  YoY % -7.10% -47.61% 59.03% 6.86% -35.26% 95.32% -
  Horiz. % 104.59% 112.59% 214.88% 135.12% 126.45% 195.32% 100.00%
EPS -0.22 0.25 2.84 1.28 -0.75 1.85 -0.05 28.00%
  YoY % -188.00% -91.20% 121.88% 270.67% -140.54% 3,800.00% -
  Horiz. % 440.00% -500.00% -5,680.00% -2,560.00% 1,500.00% -3,700.00% 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 0.4182 0.4182 0.4372 0.3992 0.3137 0.3327 0.3327 3.88%
  YoY % 0.00% -4.35% 9.52% 27.26% -5.71% 0.00% -
  Horiz. % 125.70% 125.70% 131.41% 119.99% 94.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2350 0.2250 0.2300 0.2500 0.2000 0.1900 -
P/RPS 1.54 1.69 0.85 1.38 1.60 0.83 1.54 -
  YoY % -8.88% 98.82% -38.41% -13.75% 92.77% -46.10% -
  Horiz. % 100.00% 109.74% 55.19% 89.61% 103.90% 53.90% 100.00%
P/EPS -87.21 90.17 7.54 17.13 -31.51 10.29 -343.89 -20.43%
  YoY % -196.72% 1,095.89% -55.98% 154.36% -406.22% 102.99% -
  Horiz. % 25.36% -26.22% -2.19% -4.98% 9.16% -2.99% 100.00%
EY -1.15 1.11 13.27 5.84 -3.17 9.72 -0.29 25.80%
  YoY % -203.60% -91.64% 127.23% 284.23% -132.61% 3,451.72% -
  Horiz. % 396.55% -382.76% -4,575.86% -2,013.79% 1,093.10% -3,351.72% 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 0.45 0.53 0.49 0.55 0.76 0.57 0.54 -2.99%
  YoY % -15.09% 8.16% -10.91% -27.63% 33.33% 5.56% -
  Horiz. % 83.33% 98.15% 90.74% 101.85% 140.74% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 21/11/16 23/11/15 26/11/14 29/11/13 29/11/12 -
Price 0.1700 0.2450 0.1500 0.2700 0.2300 0.2000 0.1900 -
P/RPS 1.31 1.76 0.56 1.61 1.47 0.83 1.54 -2.66%
  YoY % -25.57% 214.29% -65.22% 9.52% 77.11% -46.10% -
  Horiz. % 85.06% 114.29% 36.36% 104.55% 95.45% 53.90% 100.00%
P/EPS -74.13 94.01 5.02 20.11 -28.99 10.29 -343.89 -22.56%
  YoY % -178.85% 1,772.71% -75.04% 169.37% -381.73% 102.99% -
  Horiz. % 21.56% -27.34% -1.46% -5.85% 8.43% -2.99% 100.00%
EY -1.35 1.06 19.90 4.97 -3.45 9.72 -0.29 29.20%
  YoY % -227.36% -94.67% 300.40% 244.06% -135.49% 3,451.72% -
  Horiz. % 465.52% -365.52% -6,862.07% -1,713.79% 1,189.66% -3,351.72% 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 0.39 0.56 0.33 0.64 0.70 0.57 0.54 -5.28%
  YoY % -30.36% 69.70% -48.44% -8.57% 22.81% 5.56% -
  Horiz. % 72.22% 103.70% 61.11% 118.52% 129.63% 105.56% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers