[EMCC] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 23.24%
YoY- 86.38%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 108,649 102,502 107,816 97,524 99,726 104,068 108,424 0.13%
PBT 33,154 27,768 25,320 21,858 19,301 19,976 20,752 36.54%
Tax -7,829 -7,218 -6,584 -6,171 -5,713 -5,552 -5,712 23.31%
NP 25,325 20,550 18,736 15,687 13,588 14,424 15,040 41.40%
-
NP to SH 25,325 20,550 18,736 15,687 13,588 14,424 15,040 41.40%
-
Tax Rate 23.61% 25.99% 26.00% 28.23% 29.60% 27.79% 27.53% -
Total Cost 83,324 81,952 89,080 81,837 86,138 89,644 93,384 -7.29%
-
Net Worth 234,129 222,980 222,980 165,225 153,183 135,568 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 234,129 222,980 222,980 165,225 153,183 135,568 0 -
NOSH 1,114,902 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 19.34%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 23.31% 20.05% 17.38% 16.09% 13.63% 13.86% 13.87% -
ROE 10.82% 9.22% 8.40% 9.49% 8.87% 10.64% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.75 9.19 9.67 10.62 11.72 12.28 12.69 -16.07%
EPS 2.27 1.84 1.68 1.71 1.60 1.70 1.76 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,114,902
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.75 9.19 9.67 8.75 8.94 9.33 9.72 0.20%
EPS 2.27 1.84 1.68 1.41 1.22 1.29 1.35 41.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.1482 0.1374 0.1216 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.375 0.435 0.495 0.41 0.425 0.00 0.00 -
P/RPS 3.85 4.73 5.12 3.86 3.63 0.00 0.00 -
P/EPS 16.51 23.60 29.46 23.99 26.62 0.00 0.00 -
EY 6.06 4.24 3.39 4.17 3.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.18 2.48 2.28 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 22/08/24 23/05/24 23/02/24 23/11/23 19/09/23 - -
Price 0.325 0.38 0.51 0.425 0.41 0.00 0.00 -
P/RPS 3.33 4.13 5.27 4.00 3.50 0.00 0.00 -
P/EPS 14.31 20.62 30.35 24.87 25.68 0.00 0.00 -
EY 6.99 4.85 3.30 4.02 3.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.90 2.55 2.36 2.28 0.00 0.00 -

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 ⃤ & 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