[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.04%
YoY- -1.24%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 137,362 119,356 162,515 158,880 152,686 103,540 95,898 27.09%
PBT 6,410 6,004 11,139 13,469 12,544 7,044 8,381 -16.38%
Tax -742 -896 -1,646 -177 -354 -432 373 -
NP 5,668 5,108 9,493 13,292 12,190 6,612 8,754 -25.17%
-
NP to SH 5,676 5,112 9,497 13,292 12,190 6,612 8,754 -25.10%
-
Tax Rate 11.58% 14.92% 14.78% 1.31% 2.82% 6.13% -4.45% -
Total Cost 131,694 114,248 153,022 145,588 140,496 96,928 87,144 31.72%
-
Net Worth 141,050 144,840 143,896 136,828 131,862 131,288 131,909 4.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,282 - - - 4,282 -
Div Payout % - - 45.09% - - - 48.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 141,050 144,840 143,896 136,828 131,862 131,288 131,909 4.57%
NOSH 169,940 170,400 171,305 171,035 171,250 170,505 171,311 -0.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.13% 4.28% 5.84% 8.37% 7.98% 6.39% 9.13% -
ROE 4.02% 3.53% 6.60% 9.71% 9.24% 5.04% 6.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.83 70.04 94.87 92.89 89.16 60.73 55.98 27.77%
EPS 3.34 3.00 5.56 7.76 7.12 3.88 5.11 -24.70%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.83 0.85 0.84 0.80 0.77 0.77 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 171,447
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.63 38.78 52.80 51.62 49.61 33.64 31.16 27.09%
EPS 1.84 1.66 3.09 4.32 3.96 2.15 2.84 -25.14%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 1.39 -
NAPS 0.4583 0.4706 0.4675 0.4446 0.4284 0.4266 0.4286 4.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.34 0.31 0.28 0.44 0.44 0.49 -
P/RPS 0.43 0.49 0.33 0.30 0.49 0.72 0.88 -37.98%
P/EPS 10.48 11.33 5.59 3.60 6.18 11.35 9.59 6.10%
EY 9.54 8.82 17.88 27.76 16.18 8.81 10.43 -5.77%
DY 0.00 0.00 8.06 0.00 0.00 0.00 5.10 -
P/NAPS 0.42 0.40 0.37 0.35 0.57 0.57 0.64 -24.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.32 0.34 0.36 0.31 0.41 0.44 0.48 -
P/RPS 0.40 0.49 0.38 0.33 0.46 0.72 0.86 -39.99%
P/EPS 9.58 11.33 6.49 3.99 5.76 11.35 9.39 1.34%
EY 10.44 8.82 15.40 25.07 17.36 8.81 10.65 -1.32%
DY 0.00 0.00 6.94 0.00 0.00 0.00 5.21 -
P/NAPS 0.39 0.40 0.43 0.39 0.53 0.57 0.62 -26.60%

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