[EMCC] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 19.44%
YoY- 24.57%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 107,816 97,524 99,726 104,068 108,424 67,173 60,896 46.30%
PBT 25,320 21,858 19,301 19,976 20,752 24,227 14,372 45.81%
Tax -6,584 -6,171 -5,713 -5,552 -5,712 -4,176 -4,358 31.63%
NP 18,736 15,687 13,588 14,424 15,040 20,051 10,013 51.78%
-
NP to SH 18,736 15,687 13,588 14,424 15,040 20,051 10,013 51.78%
-
Tax Rate 26.00% 28.23% 29.60% 27.79% 27.53% 17.24% 30.32% -
Total Cost 89,080 81,837 86,138 89,644 93,384 47,122 50,882 45.20%
-
Net Worth 222,980 165,225 153,183 135,568 0 126,905 0 -
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 222,980 165,225 153,183 135,568 0 126,905 0 -
NOSH 1,114,902 1,114,902 1,114,902 847,302 854,545 846,033 843,820 20.38%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.38% 16.09% 13.63% 13.86% 13.87% 29.85% 16.44% -
ROE 8.40% 9.49% 8.87% 10.64% 0.00% 15.80% 0.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 9.67 10.62 11.72 12.28 12.69 7.94 7.22 21.48%
EPS 1.68 1.71 1.60 1.70 1.76 2.37 1.19 25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.16 0.00 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,114,902
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 9.67 8.75 8.94 9.33 9.72 6.03 5.46 46.33%
EPS 1.68 1.41 1.22 1.29 1.35 1.80 0.90 51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1482 0.1374 0.1216 0.00 0.1138 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 - - - - -
Price 0.495 0.41 0.425 0.00 0.00 0.00 0.00 -
P/RPS 5.12 3.86 3.63 0.00 0.00 0.00 0.00 -
P/EPS 29.46 23.99 26.62 0.00 0.00 0.00 0.00 -
EY 3.39 4.17 3.76 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.28 2.36 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 23/02/24 23/11/23 19/09/23 - - - -
Price 0.51 0.425 0.41 0.00 0.00 0.00 0.00 -
P/RPS 5.27 4.00 3.50 0.00 0.00 0.00 0.00 -
P/EPS 30.35 24.87 25.68 0.00 0.00 0.00 0.00 -
EY 3.30 4.02 3.89 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.36 2.28 0.00 0.00 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