Evergreen Max Cash Capital Berhad
Evergreen Max Cash Capital Berhad, an investment holding company, engages in the provision of pawnbroking services in Malaysia. The company operates through Pawnbroking Services; Gold and Luxury Product Retail and Trading; and Others segments. It is also involved in the sale of jewellery and gold products; pawnbroking consultancy, and IT solutions and management; and Islamic financing and related… Read more
Evergreen Max Cash Capital Berhad (0286) - Net Assets
Latest net assets as of September 2024: RM232.81 Million MYR
Based on the latest financial reports, Evergreen Max Cash Capital Berhad (0286) has net assets worth RM232.81 Million MYR as of September 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM361.11 Million) and total liabilities (RM128.30 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | RM232.81 Million |
| % of Total Assets | 64.47% |
| Annual Growth Rate | 40.95% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 11.91 |
Evergreen Max Cash Capital Berhad - Net Assets Trend (2020–2023)
This chart illustrates how Evergreen Max Cash Capital Berhad's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Evergreen Max Cash Capital Berhad (2020–2023)
The table below shows the annual net assets of Evergreen Max Cash Capital Berhad from 2020 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-09-30 | RM213.82 Million | +56.00% |
| 2022-09-30 | RM137.06 Million | +26.83% |
| 2021-09-30 | RM108.06 Million | +41.43% |
| 2020-09-30 | RM76.41 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Evergreen Max Cash Capital Berhad's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 7712421600.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (September 2023)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | RM62.86 Million | 29.40% |
| Other Components | RM150.96 Million | 70.60% |
| Total Equity | RM213.82 Million | 100.00% |
Evergreen Max Cash Capital Berhad Competitors by Market Cap
The table below lists competitors of Evergreen Max Cash Capital Berhad ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Superkrane Mitra Utama Tbk PT
JK:SKRN
|
$25.84 Million |
|
Omda AS
OL:OMDA
|
$25.84 Million |
|
XL Holdings Bhd
KLSE:7121
|
$25.85 Million |
|
GOLDPAC GROUP LTD
F:G9D
|
$25.86 Million |
|
Dae Hyun
KO:016090
|
$25.82 Million |
|
Marchex Inc
NASDAQ:MCHX
|
$25.82 Million |
|
Eltek Ltd
NASDAQ:ELTK
|
$25.81 Million |
|
Adways Inc
F:A02
|
$25.81 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Evergreen Max Cash Capital Berhad's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 137,062,894 to 213,815,458, a change of 76,752,564 (56.0%).
- Net income of 15,818,835 contributed positively to equity growth.
- New share issuances of 60,933,729 increased equity.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM15.82 Million | +7.4% |
| Share Issuances | RM60.93 Million | +28.5% |
| Total Change | RM- | 56.00% |
Book Value vs Market Value Analysis
This analysis compares Evergreen Max Cash Capital Berhad's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.69x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 4.74x to 1.69x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-09-30 | RM0.07 | RM0.33 | x |
| 2021-09-30 | RM0.10 | RM0.33 | x |
| 2022-09-30 | RM0.12 | RM0.33 | x |
| 2023-09-30 | RM0.19 | RM0.33 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Evergreen Max Cash Capital Berhad utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 7.40%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 16.22%
- • Asset Turnover: 0.35x
- • Equity Multiplier: 1.32x
- Recent ROE (7.40%) is below the historical average (10.34%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 8.28% | 25.90% | 0.18x | 1.76x | RM-1.32 Million |
| 2021 | 11.06% | 19.63% | 0.38x | 1.48x | RM1.15 Million |
| 2022 | 14.63% | 29.85% | 0.30x | 1.61x | RM6.35 Million |
| 2023 | 7.40% | 16.22% | 0.35x | 1.32x | RM-5.56 Million |
Industry Comparison
This section compares Evergreen Max Cash Capital Berhad's net assets metrics with peer companies in the Credit Services industry.
Industry Context
- Industry: Credit Services
- Average net assets among peers: $955,117,344
- Average return on equity (ROE) among peers: 11.03%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Evergreen Max Cash Capital Berhad (0286) | RM232.81 Million | 8.28% | 0.55x | $25.82 Million |
| Pappajack Bhd (0242) | $54.93 Million | 2.86% | 0.10x | $38.79 Million |
| Aeon Credit Service Bhd (5139) | $2.52 Billion | 16.54% | 3.40x | $213.19 Million |
| ELK-Desa Resources Bhd (5228) | $410.94 Million | 8.01% | 0.33x | $29.84 Million |
| RCE Capital Berhad (9296) | $829.77 Million | 16.72% | 2.61x | $136.46 Million |