EPICON | EPICON BERHAD

7
0.340 (0.0%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

EPICON | EPICON BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
23 May 24 Q1 Mar 24 1 31 Dec 24 56.21 5.25 3.57 6.3% 0.00 0.60 4.5% 92.7% 23.8% 104.1%
22 Feb 24 Q4 Dec 23 4 31 Dec 23 58.88 6.38 4.69 8.0% 0.00 0.79 51.5% 58.3% 92.1% 208.9%
23 Nov 23 Q3 Sep 23 3 31 Dec 23 38.87 66.54 59.33 152.7% 0.00 11.29 1.3% 75.9% 2323.6% 6229.1%
24 Aug 23 Q2 Jun 23 2 31 Dec 23 39.38 3.58 2.45 6.2% 0.00 0.52 35.0% 95.9% 40.0% 120.2%
30 May 23 Q1 Mar 23 1 31 Dec 23 29.18 2.46 1.75 6.0% 0.00 0.37 21.6% 75.0% 15.3% 443.2%
23 Feb 23 Q4 Dec 22 4 31 Dec 22 37.20 3.20 1.52 4.1% 0.00 0.32 68.3% 136.3% 256.7% 31.6%
24 Nov 22 Q3 Sep 22 3 31 Dec 22 22.10 -0.29 -0.97 -4.4% 0.00 -0.21 10.0% 305.0% 92.0% 152.4%
25 Aug 22 Q2 Jun 22 2 31 Dec 22 20.10 -11.49 -12.13 -60.4% 0.00 -2.58 20.6% 562.7% 3867.7% 168.4%
25 May 22 Q1 Mar 22 1 31 Dec 22 16.67 0.81 0.32 1.9% 0.00 0.07 5.9% 455.9% 85.5% 106.5%
23 Feb 22 Q4 Dec 21 4 31 Dec 21 15.74 -2.64 2.22 14.1% 0.00 0.55 188.5% 268.3% 20.0% 115.0%
25 Nov 21 Q3 Sep 21 3 31 Dec 21 5.46 1.87 1.85 33.9% 0.00 0.46 79.9% 49.8% 140.9% 88.2%
26 Aug 21 Q2 Jun 21 2 31 Dec 21 3.03 -4.47 -4.52 -149.0% 0.00 -1.12 1.1% 153.6% 8.4% 67.1%
03 Jun 21 Q1 Mar 21 1 31 Dec 21 3.00 -4.88 -4.93 -164.6% 0.00 -1.23 29.9% 85.9% 66.6% 59.1%
31 Mar 21 Q4 Dec 20 4 31 Dec 20 4.28 -14.91 -14.79 -346.0% 0.00 -3.67 17.4% 85.1% 194.6% 37.2%
30 Nov 20 Q3 Sep 20 3 31 Dec 20 3.64 15.64 15.64 429.5% 0.00 3.88 204.5% 87.7% 213.8% 307.4%
27 Aug 20 Q2 Jun 20 2 31 Dec 20 1.20 -13.72 -13.75 -1149.5% 0.00 -3.41 94.4% 96.6% 13.8% 288.8%
14 Jul 20 Q1 Mar 20 1 31 Dec 20 21.28 -12.04 -12.08 -56.8% 0.00 -3.00 25.8% 41.0% 48.7% 3105.0%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 28.68 -23.46 -23.56 -82.1% 0.00 -5.85 2.7% 22.5% 212.4% 10.9%
27 Nov 19 Q3 Sep 19 3 31 Dec 19 29.49 -7.54 -7.54 -25.6% 0.00 -1.87 15.2% 17.8% 113.3% 44.0%
27 Aug 19 Q2 Jun 19 2 31 Dec 19 34.79 -3.44 -3.54 -10.2% 0.00 -0.88 3.5% 12.2% 979.6% 19.0%
30 May 19 Q1 Mar 19 1 31 Dec 19 36.07 0.40 0.40 1.1% 0.00 0.10 2.6% 12.4% 101.9% 115.1%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 37.02 -20.05 -21.24 -57.4% 0.00 -5.27 3.2% 11.0% 57.6% 172.7%
29 Nov 18 Q3 Sep 18 3 31 Dec 18 35.87 -13.47 -13.48 -37.6% 0.00 -3.35 9.5% 18.0% 208.7% 493.0%
29 Aug 18 Q2 Jun 18 2 31 Dec 18 39.64 -4.34 -4.37 -11.0% 0.00 -1.08 3.7% 11.5% 64.4% 355.6%
31 May 18 Q1 Mar 18 1 31 Dec 18 41.18 -2.65 -2.65 -6.5% 0.00 -0.66 0.9% 4.8% 65.9% 71.4%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 41.58 -21.83 -7.79 -18.7% 0.00 -1.93 5.0% 1.9% 242.7% 56.1%
30 Nov 17 Q3 Sep 17 3 31 Dec 17 43.76 -2.27 -2.27 -5.2% 0.00 -0.56 2.3% 2.1% 233.1% 7.7%
28 Aug 17 Q2 Jun 17 2 31 Dec 17 44.80 1.68 1.71 3.8% 0.00 0.42 3.6% 3.6% 118.4% 162.4%
01 Jun 17 Q1 Mar 17 1 31 Dec 17 43.26 -9.20 -9.29 -21.5% 0.00 -2.31 2.0% 1.1% 47.6% 1623.9%
28 Feb 17 Q4 Dec 16 4 31 Dec 16 42.40 -9.95 -17.74 -41.9% 0.00 -4.41 1.0% 14.9% 741.0% 3635.6%
29 Nov 16 Q3 Sep 16 3 31 Dec 16 42.84 -2.03 -2.11 -4.9% 0.00 -0.52 0.9% 8.1% 22.9% 433.3%
26 Aug 16 Q2 Jun 16 2 31 Dec 16 43.25 -2.69 -2.73 -6.3% 0.00 -0.68 1.1% 7.6% 407.4% 545.4%
25 May 16 Q1 Mar 16 1 31 Dec 16 43.74 -0.45 -0.54 -1.2% 0.00 -0.13 12.2% 2.0% 13.5% 198.7%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 49.80 -0.34 -0.47 -0.9% 0.00 -0.12 6.8% 14.2% 175.0% 891.7%
27 Nov 15 Q3 Sep 15 3 31 Dec 15 46.62 0.64 0.63 1.4% 0.00 0.16 16.0% 9.7% 3.1% 24.0%
28 Aug 15 Q2 Jun 15 2 31 Dec 15 40.18 0.65 0.61 1.5% 0.00 0.15 6.3% 29.0% 12.4% 77.3%
29 May 15 Q1 Mar 15 1 31 Dec 15 42.89 0.55 0.55 1.3% 0.00 0.14 26.1% 22.2% 810.0% 76.2%
26 Feb 15 31/12/14 4 31/12/14 58.04 0.06 0.06 0.1% 0.00 0.01 12.5% 4.1% 92.8% 97.2%

Historical Dividends

Financial Ratios

EPS 11.77 sen
Trailing PE (Sector Median: 13.0) 2.9
PEG 0.04
Altman Z 3.2
Beaver -0.134
Current Ratio 1.71
Debt-Equity (DE) Ratio 1.41
FCF Yield -6.49 %
Revenue QoQ -4.53 %
Revenue YoY 92.67%
Profit QoQ -23.82 %
Profit YoY 104.12 %
Profit Margin (Sector Median: 2.3) 36.22 %
ROE (ROIC: 99.13) 100.54 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.3)
ROE (ROIC: 98.72)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.12
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 3.57
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 202 M.

Number of Shares: 594 M.

Adjusted Float: 77.7%.

Stock highly correlated with

AME (93%)

KMLOONG (93%)

SURIA (93%)

TEOSENG (93%)

Epicon Berhad (formerly known as Konsortium Transnasional Berhad) is an investment holding. Through its subsidiaries, the company is engaged in public transportation services comprising stage and express bus services across Peninsular Malaysia, as well as the construction of residential housing and commercial properties. Additionally, the company offers other services, including site clearing, earthworks, road works, main building works, main water reticulation, drainage works and, infrastructure and appurtenant. The company was incorporated in 2003 and is headquartered in Petaling Jaya, Malaysia.

Sectors: Trading & Services, Penny Stocks, Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO

Code: 4847

Website: https://epicon.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Doh Properties Sdn Bhd 14.26% 28.84
Lengkap Suci Sdn Bhd 8.01% 16.2
Yee Wooi Tiong 2.98% 6.03
Euro Multimedia Sdn Bhd 2.2% 4.45
Doh Tee Leong 2.17% 4.39
Marco Chin Wen Joon 2.05% 4.15
Wong Sze Chien 1.71% 3.46
Mohd Afizan Bin Mohd Ariff 1.57% 3.18
Tan Lei Wan 1.57% 3.18
Mohd Nadzmi Bin Mohd Salleh 1.56% 3.15
Thun Yen Song 1.49% 3.01
Tan Jin Thai 1.09% 2.2
Foo Wen Pok 1.03% 2.08
Yee Goh Tiong 0.86% 1.74
Phillip Securities Pte. Ltd. 0.76% 1.54
Lim Chong Heng 0.72% 1.46
Ong Tong Pheng @ Eng Ah Toon 0.71% 1.44
Zamri bin Mohamad 0.69% 1.4
Ng Kooi Lam 0.65% 1.31
Shirazuddin Bin Badruddin 0.64% 1.29
Datuk Abdul Azeez Bin Abdul Rahim 0.63% 1.27
Ng Kwee Kuan 0.59% 1.19
Ng Kheng Yeow 0.53% 1.07
Wong Sze Ming 0.51% 1.03
Song Chee Seng 0.45% 0.91
Peter Chiau Chee Kai 0.43% 0.87
Daniel Ong Beng Chong 0.42% 0.85
Bryan Ng Kam Weng 0.42% 0.85
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.