[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.19%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 110,944 131,919 119,433 121,414 132,096 105,649 102,140 5.67%
PBT 13,300 19,895 27,438 24,670 25,888 12,678 21,314 -26.99%
Tax -1,556 -1,223 -853 -536 -692 -215 -442 131.59%
NP 11,744 18,672 26,585 24,134 25,196 12,463 20,872 -31.86%
-
NP to SH 11,720 18,680 26,590 24,140 25,196 12,462 20,873 -31.96%
-
Tax Rate 11.70% 6.15% 3.11% 2.17% 2.67% 1.70% 2.07% -
Total Cost 99,200 113,247 92,848 97,280 106,900 93,186 81,268 14.23%
-
Net Worth 186,250 191,707 177,083 168,651 163,591 156,845 165,322 8.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 4,396 5,621 - - 4,216 5,623 -
Div Payout % - 23.54% 21.14% - - 33.83% 26.94% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 186,250 191,707 177,083 168,651 163,591 156,845 165,322 8.27%
NOSH 188,288 188,288 171,171 171,171 171,171 171,171 168,696 7.60%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.59% 14.15% 22.26% 19.88% 19.07% 11.80% 20.43% -
ROE 6.29% 9.74% 15.02% 14.31% 15.40% 7.95% 12.63% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.97 75.01 70.82 71.99 78.33 62.64 60.55 -1.74%
EPS 6.24 10.96 15.77 14.32 14.96 7.39 12.37 -36.65%
DPS 0.00 2.50 3.33 0.00 0.00 2.50 3.33 -
NAPS 0.99 1.09 1.05 1.00 0.97 0.93 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 171,171
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.05 42.86 38.80 39.45 42.92 34.33 33.19 5.67%
EPS 3.81 6.07 8.64 7.84 8.19 4.05 6.78 -31.92%
DPS 0.00 1.43 1.83 0.00 0.00 1.37 1.83 -
NAPS 0.6051 0.6229 0.5754 0.548 0.5315 0.5096 0.5371 8.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.61 0.745 0.755 0.76 0.60 0.59 0.77 -
P/RPS 1.03 0.99 1.07 1.06 0.77 0.94 1.27 -13.04%
P/EPS 9.79 7.01 4.79 5.31 4.02 7.98 6.22 35.34%
EY 10.21 14.26 20.88 18.83 24.90 12.52 16.07 -26.11%
DY 0.00 3.36 4.42 0.00 0.00 4.24 4.33 -
P/NAPS 0.62 0.68 0.72 0.76 0.62 0.63 0.79 -14.92%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 -
Price 0.54 0.775 0.82 0.79 0.68 0.64 0.58 -
P/RPS 0.92 1.03 1.16 1.10 0.87 1.02 0.96 -2.79%
P/EPS 8.67 7.30 5.20 5.52 4.55 8.66 4.69 50.68%
EY 11.54 13.70 19.23 18.12 21.97 11.55 21.33 -33.62%
DY 0.00 3.23 4.07 0.00 0.00 3.91 5.75 -
P/NAPS 0.55 0.71 0.78 0.79 0.70 0.69 0.59 -4.57%

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