[ECOMATE] QoQ TTM Result on 28-Feb-2023 [#4]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
25-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- -25.57%
YoY- -8.8%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
TTM Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 45,894 46,732 49,804 51,374 57,582 60,085 53,447 -9.64%
PBT 4,937 6,049 7,457 8,182 10,162 11,495 7,789 -26.19%
Tax -1,926 -2,091 -2,009 -1,714 -1,472 -1,386 -1,068 48.10%
NP 3,011 3,958 5,448 6,468 8,690 10,109 6,721 -41.42%
-
NP to SH 3,011 3,958 5,448 6,468 8,690 10,109 6,721 -41.42%
-
Tax Rate 39.01% 34.57% 26.94% 20.95% 14.49% 12.06% 13.71% -
Total Cost 42,883 42,774 44,356 44,906 48,892 49,976 46,726 -5.55%
-
Net Worth 42,963 42,963 42,963 46,288 35,000 35,000 31,500 22.96%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 1,790 1,790 1,790 1,750 1,750 1,750 1,750 1.51%
Div Payout % 59.45% 45.23% 32.86% 27.06% 20.14% 17.31% 26.04% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 42,963 42,963 42,963 46,288 35,000 35,000 31,500 22.96%
NOSH 358,025 358,025 358,025 358,025 350,000 350,000 350,000 1.52%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 6.56% 8.47% 10.94% 12.59% 15.09% 16.82% 12.58% -
ROE 7.01% 9.21% 12.68% 13.97% 24.83% 28.88% 21.34% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 12.82 13.05 13.91 14.43 16.45 17.17 15.27 -10.99%
EPS 0.84 1.11 1.52 1.82 2.48 2.89 1.92 -42.34%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.12 0.12 0.12 0.13 0.10 0.10 0.09 21.12%
Adjusted Per Share Value based on latest NOSH - 358,025
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 12.84 13.07 13.93 14.37 16.11 16.81 14.95 -9.63%
EPS 0.84 1.11 1.52 1.81 2.43 2.83 1.88 -41.52%
DPS 0.50 0.50 0.50 0.49 0.49 0.49 0.49 1.35%
NAPS 0.1202 0.1202 0.1202 0.1295 0.0979 0.0979 0.0881 22.99%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.705 0.715 0.71 0.705 0.825 0.685 0.51 -
P/RPS 5.50 5.48 5.10 4.89 5.01 3.99 3.34 39.40%
P/EPS 83.83 64.68 46.66 38.81 33.23 23.72 26.56 115.01%
EY 1.19 1.55 2.14 2.58 3.01 4.22 3.77 -53.60%
DY 0.71 0.70 0.70 0.71 0.61 0.73 0.98 -19.31%
P/NAPS 5.88 5.96 5.92 5.42 8.25 6.85 5.67 2.45%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/01/24 26/10/23 17/07/23 25/04/23 31/01/23 26/10/22 28/07/22 -
Price 0.76 0.715 0.73 0.71 0.70 0.805 0.59 -
P/RPS 5.93 5.48 5.25 4.92 4.25 4.69 3.86 33.10%
P/EPS 90.37 64.68 47.97 39.09 28.19 27.87 30.72 105.17%
EY 1.11 1.55 2.08 2.56 3.55 3.59 3.25 -51.10%
DY 0.66 0.70 0.68 0.70 0.71 0.62 0.85 -15.50%
P/NAPS 6.33 5.96 6.08 5.46 7.00 8.05 6.56 -2.34%

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