[ECOMATE] QoQ TTM Result on 31-Aug-2022 [#2]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
26-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 50.41%
YoY- 1613.39%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 49,804 51,374 57,582 60,085 53,447 58,716 40,923 14.00%
PBT 7,457 8,182 10,162 11,495 7,789 8,571 4,283 44.77%
Tax -2,009 -1,714 -1,472 -1,386 -1,068 -1,479 -1,069 52.34%
NP 5,448 6,468 8,690 10,109 6,721 7,092 3,214 42.21%
-
NP to SH 5,448 6,468 8,690 10,109 6,721 7,092 3,214 42.21%
-
Tax Rate 26.94% 20.95% 14.49% 12.06% 13.71% 17.26% 24.96% -
Total Cost 44,356 44,906 48,892 49,976 46,726 51,624 37,709 11.44%
-
Net Worth 42,963 46,288 35,000 35,000 31,500 35,000 31,500 23.00%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 1,790 1,750 1,750 1,750 1,750 - - -
Div Payout % 32.86% 27.06% 20.14% 17.31% 26.04% - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 42,963 46,288 35,000 35,000 31,500 35,000 31,500 23.00%
NOSH 358,025 358,025 350,000 350,000 350,000 350,000 350,000 1.52%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 10.94% 12.59% 15.09% 16.82% 12.58% 12.08% 7.85% -
ROE 12.68% 13.97% 24.83% 28.88% 21.34% 20.26% 10.20% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 13.91 14.43 16.45 17.17 15.27 16.78 11.69 12.30%
EPS 1.52 1.82 2.48 2.89 1.92 2.03 0.92 39.79%
DPS 0.50 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.12 0.13 0.10 0.10 0.09 0.10 0.09 21.16%
Adjusted Per Share Value based on latest NOSH - 350,000
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 13.91 14.35 16.08 16.78 14.93 16.40 11.43 14.00%
EPS 1.52 1.81 2.43 2.82 1.88 1.98 0.90 41.86%
DPS 0.50 0.49 0.49 0.49 0.49 0.00 0.00 -
NAPS 0.12 0.1293 0.0978 0.0978 0.088 0.0978 0.088 22.99%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.71 0.705 0.825 0.685 0.51 0.455 0.495 -
P/RPS 5.10 4.89 5.01 3.99 3.34 2.71 4.23 13.29%
P/EPS 46.66 38.81 33.23 23.72 26.56 22.45 53.90 -9.17%
EY 2.14 2.58 3.01 4.22 3.77 4.45 1.86 9.80%
DY 0.70 0.71 0.61 0.73 0.98 0.00 0.00 -
P/NAPS 5.92 5.42 8.25 6.85 5.67 4.55 5.50 5.03%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 17/07/23 25/04/23 31/01/23 26/10/22 28/07/22 - - -
Price 0.73 0.71 0.70 0.805 0.59 0.00 0.00 -
P/RPS 5.25 4.92 4.25 4.69 3.86 0.00 0.00 -
P/EPS 47.97 39.09 28.19 27.87 30.72 0.00 0.00 -
EY 2.08 2.56 3.55 3.59 3.25 0.00 0.00 -
DY 0.68 0.70 0.71 0.62 0.85 0.00 0.00 -
P/NAPS 6.08 5.46 7.00 8.05 6.56 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