EPICON BERHAD
KLSE (MYR): EPICON (4847)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.26
Today's Change
-0.005 (1.89%)
Day's Change
0.255 - 0.265
Trading Volume
218,500
Financial
Market Cap
155 Million
NOSH
595 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
21-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
22-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-0.67% | -95.76%
Revenue | NP to SH
204,427.000 | 13,305.000
RPS | P/RPS
34.37 Cent | 0.76
EPS | P/E | EY
2.24 Cent | 11.62 | 8.60%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.13 | 2.00
QoQ | YoY
-81.03% | -79.54%
NP Margin | ROE
6.51% | 17.21%
F.Y. | Ann. Date
30-Sep-2024 | 21-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
150,152.000 | 68,213.000
RPS | P/RPS
25.24 Cent | 1.03
EPS | P/E | EY
13.24 Cent | 2.27 | 44.11%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.11 | 2.36
YoY
705.75%
NP Margin | ROE
45.43% | 104.26%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Revenue | NP to SH
194,065.333 | 11,492.000
RPS | P/RPS
32.63 Cent | 0.80
EPS | P/E | EY
1.93 Cent | 13.46 | 7.43%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-5.85% | -86.43%
NP Margin | ROE
5.92% | 14.86%
F.Y. | Ann. Date
30-Sep-2024 | 21-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194,065 | 204,427 | 150,152 | 96,069 | 27,233 | 30,393 | 129,031 | 153,707 | 173,391 | 172,228 | 179,512 | 221,391 | -4.21% | |
| PBT | 15,682 | 18,140 | 79,360 | -7,773 | -10,122 | -25,029 | -34,044 | -35,249 | -31,627 | 1,505 | 5,291 | 6,821 | 31.32% | |
| Tax | -4,190 | -4,835 | -11,147 | -3,488 | 4,731 | 51 | -192 | -1,234 | 13,981 | -24,633 | -4,058 | -925 | 31.83% | |
| NP | 11,492 | 13,305 | 68,213 | -11,261 | -5,391 | -24,978 | -34,236 | -36,483 | -17,646 | -23,128 | 1,233 | 5,896 | 31.24% | |
| - | ||||||||||||||
| NP to SH | 11,492 | 13,305 | 68,213 | -11,261 | -5,391 | -24,978 | -34,236 | -36,483 | -17,646 | -23,128 | 1,233 | 5,896 | 31.24% | |
| - | ||||||||||||||
| Tax Rate | 26.72% | 26.65% | 14.05% | - | - | - | - | - | - | 1,636.74% | 76.70% | 13.56% | - | |
| Total Cost | 182,573 | 191,122 | 81,939 | 107,330 | 32,624 | 55,371 | 163,267 | 190,190 | 191,037 | 195,356 | 178,279 | 215,495 | -10.18% | |
| - | ||||||||||||||
| Net Worth | 77,323 | 77,323 | 65,427 | -51,677 | -20,139 | -56,391 | 16,111 | 52,363 | 88,615 | 108,755 | 128,895 | 129,227 | -7.27% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 77,323 | 77,323 | 65,427 | -51,677 | -20,139 | -56,391 | 16,111 | 52,363 | 88,615 | 108,755 | 128,895 | 129,227 | -7.27% | |
| NOSH | 594,797 | 594,797 | 594,797 | 469,797 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 402,798 | 403,835 | 4.39% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 5.92% | 6.51% | 45.43% | -11.72% | -19.80% | -82.18% | -26.53% | -23.74% | -10.18% | -13.43% | 0.69% | 2.66% | - | |
| ROE | 14.86% | 17.21% | 104.26% | 0.00% | 0.00% | 0.00% | -212.49% | -69.67% | -19.91% | -21.27% | 0.96% | 4.56% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 32.63 | 34.37 | 25.24 | 20.45 | 6.76 | 7.55 | 32.03 | 38.16 | 43.05 | 42.76 | 44.57 | 54.82 | -8.25% | |
| EPS | 1.93 | 2.24 | 13.24 | -2.40 | -1.34 | -6.20 | -8.50 | -9.06 | -4.38 | -5.74 | 0.31 | 1.46 | 27.74% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.13 | 0.13 | 0.11 | -0.11 | -0.05 | -0.14 | 0.04 | 0.13 | 0.22 | 0.27 | 0.32 | 0.32 | -11.18% | |
| Adjusted Per Share Value based on latest NOSH - 594,797 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 32.63 | 34.37 | 25.24 | 16.15 | 4.58 | 5.11 | 21.69 | 25.84 | 29.15 | 28.96 | 30.18 | 37.22 | -4.22% | |
| EPS | 1.93 | 2.24 | 13.24 | -1.89 | -0.91 | -4.20 | -5.76 | -6.13 | -2.97 | -3.89 | 0.21 | 0.99 | 33.37% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.13 | 0.13 | 0.11 | -0.0869 | -0.0339 | -0.0948 | 0.0271 | 0.088 | 0.149 | 0.1828 | 0.2167 | 0.2173 | -7.28% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.315 | 0.315 | 0.47 | 0.20 | 0.20 | 0.17 | 0.085 | 0.055 | 0.135 | 0.13 | 0.235 | 0.285 | - | |
| P/RPS | 0.97 | 0.92 | 1.86 | 0.98 | 2.96 | 2.25 | 0.27 | 0.14 | 0.31 | 0.30 | 0.53 | 0.52 | 15.20% | |
| P/EPS | 16.30 | 14.08 | 4.10 | -8.34 | -14.94 | -2.74 | -1.00 | -0.61 | -3.08 | -2.26 | 76.77 | 19.52 | -15.90% | |
| EY | 6.13 | 7.10 | 24.40 | -11.98 | -6.69 | -36.48 | -99.99 | -164.68 | -32.45 | -44.17 | 1.30 | 5.12 | 18.93% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 2.42 | 2.42 | 4.27 | 0.00 | 0.00 | 0.00 | 2.13 | 0.42 | 0.61 | 0.48 | 0.73 | 0.89 | 19.02% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 21/11/24 | 21/11/24 | 22/02/24 | 23/02/23 | 23/02/22 | 31/03/21 | 28/02/20 | 28/02/19 | 28/02/18 | 28/02/17 | 26/02/16 | 26/02/15 | - | |
| Price | 0.255 | 0.255 | 0.395 | 0.19 | 0.215 | 0.145 | 0.07 | 0.065 | 0.125 | 0.14 | 0.205 | 0.335 | - | |
| P/RPS | 0.78 | 0.74 | 1.56 | 0.93 | 3.18 | 1.92 | 0.22 | 0.17 | 0.29 | 0.33 | 0.46 | 0.61 | 10.98% | |
| P/EPS | 13.20 | 11.40 | 3.44 | -7.93 | -16.06 | -2.34 | -0.82 | -0.72 | -2.85 | -2.44 | 66.97 | 22.95 | -19.00% | |
| EY | 7.58 | 8.77 | 29.03 | -12.62 | -6.23 | -42.77 | -121.42 | -139.34 | -35.05 | -41.01 | 1.49 | 4.36 | 23.43% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 1.96 | 1.96 | 3.59 | 0.00 | 0.00 | 0.00 | 1.75 | 0.50 | 0.57 | 0.52 | 0.64 | 1.05 | 14.62% | |
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
8 people like this. Showing 50 of 5,646 comments
just becos the father got flu now the son is under quarantine. lagenda limit down just becos the MD now with MACC for query and investigation on conversion of a bumi land.
2024-05-29 11:36
so sns under lagenda follow thru . the most go to court and get fine lah . just bumi land conversion also a criminal case now
2024-05-29 11:37
at 28c now, the PER based on last qtr earnings annualised, is 11.6x which is reasonable..... but company is mired in controversy, epicon is owned by Dato Doh, and formerly known as KTB, which was originally owned by Nadzmi Salleh (Nadi) who sold KTB to Dato Doh, and in return bus operations of KTB was sole back to Nadzmi (Nadi) and amount of RM51m owing from KTB to Nadi absolved, and now Nadi via Agro Business is in trouble..... and how this is related to epicon.... God Knows :-(
2024-05-29 14:33
in the current Qtr financials, while the increase in revenue and profit is impressive, the 56m odd revenue for the qtr also resulted in about 30m increase in trade receivable..... unless there is a clear reason fro this increase (which is not stated in the financials) it early sign of over-estimation of revenue which are not in cash but re-booked as receivables.... to be careful :-) cheers
2024-05-29 15:17
Lagenda limit down mainly due to short selling option available for the counter. The news on their MD is not that big or new, old story. Those playing short for the counter is the main reason. Expect price will climb back once the hype gone.
2024-05-29 16:14
The pattern of harsh price-dumping post-QR announcement albeit net positive income is already a good opportunity. Just look at EATECH.
2024-05-30 10:38
i jump in both lagenda and epicon this morning and making money now. i will keep till monday as news of DOH MD release is tomorrow so both counter will have chance of recovery. just a matter of assisting investigation on a bumi lad deal dont have to be so harsh on legnda share price lah. lagenda is a good fundamental company.
2024-05-30 11:07
before doh arrest yesterday, a few investment house already highly recommended to buy lagenda so what now with the limit down
2024-05-30 11:09
@Gentingbig
This company be in deeper trouble when the homebuyers of the illegally converted land come to sue them! Fundamental can go down the drain.
2024-05-31 11:57
Epicon’s largest shareholder is Doh Properties Sdn Bhd, holding an 11.26% stake, as per the group’s annual report.
Key stakeholders include Datuk Doh Jee Ming and Datuk Doh Tee Leong, each owning a 45% stake in Doh Properties. Additionally, Datuk Doh Neng Chiong and Datin Lee Hong King hold 5% stakes, according to Companies Commission Malaysia data. Tee Leong also directly owns a 1.72% stake in Epicon...
https://theedgemalaysia.com/node/713618
2024-05-31 16:22
Omg this counter, follow lagenda drop but didnt follow it move up.
#Waituntilafterlife
2024-06-06 15:09
The Company has already secured > RM900 mil worth of contracts in hand. It's now a matter of execution and completion of the contracts in hand. If the CEO is hardworking and pushy enough to achieve higher profit within shorter time frame, the share price may be doubled within 6 to 9 months.
2024-06-14 12:59
luckyman i fully agreed with you as it dont make any cow sense to me when other construction companies secure job of around 100-300 million their shares can jump 10-40 cents in 3 days. yet epicon who are victimised by their associated company lagenda has to suffer this way.
2024-06-14 14:29
Let's wait and see if those companies that get data center projects will sub some of the contracts to Epicon or not 🙂
2024-07-17 12:09
What happen to this counter ? Been quiet for too long ..... @soonning65, data center ？ Berjaya is sapu-ing Salcon shares ... can consider.
2024-07-17 13:51
The share price of Lagenda has been recovering very well these few days but Epicon is still kind of sleeping.....
2024-07-30 12:08
In addition to organic growth, we are also exploring strategic opportunities through mergers and acquisitions. I am pleased to share that we are in the advanced stage of negotiation for a deal that I believe would enhance our market position and provide new avenue for growth
this shud be a big JV. same as previously announced?
2024-09-01 18:06
The CEO should be sacked and replaced as the company has not been delivering good results for the last 2 or 3 quarters. Simply sleeping and giving excuses for the poor financial performance.
1 week ago
@luckyman
fully agreed to sack the big mouth CEO from the management, the big mouth has been talked for many good things and never see to deliver, let's vote him out for the sake of the company benefit
1 week ago
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
1
Rakuten Trade Research Reports
2
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
3
save malaysia!
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
goodgain
.370 now. What is happening????
2024-05-29 09:05