[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.15%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 109,684 110,944 131,919 119,433 121,414 132,096 105,649 2.53%
PBT 9,266 13,300 19,895 27,438 24,670 25,888 12,678 -18.90%
Tax -1,510 -1,556 -1,223 -853 -536 -692 -215 268.05%
NP 7,756 11,744 18,672 26,585 24,134 25,196 12,463 -27.17%
-
NP to SH 7,978 11,720 18,680 26,590 24,140 25,196 12,462 -25.78%
-
Tax Rate 16.30% 11.70% 6.15% 3.11% 2.17% 2.67% 1.70% -
Total Cost 101,928 99,200 113,247 92,848 97,280 106,900 93,186 6.17%
-
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,396 5,621 - - 4,216 -
Div Payout % - - 23.54% 21.14% - - 33.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
NOSH 188,288 188,288 188,288 171,171 171,171 171,171 171,171 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.07% 10.59% 14.15% 22.26% 19.88% 19.07% 11.80% -
ROE 4.33% 6.29% 9.74% 15.02% 14.31% 15.40% 7.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.92 58.97 75.01 70.82 71.99 78.33 62.64 -4.01%
EPS 4.26 6.24 10.96 15.77 14.32 14.96 7.39 -30.80%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 2.50 -
NAPS 0.99 0.99 1.09 1.05 1.00 0.97 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 171,171
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.64 36.05 42.86 38.80 39.45 42.92 34.33 2.53%
EPS 2.59 3.81 6.07 8.64 7.84 8.19 4.05 -25.83%
DPS 0.00 0.00 1.43 1.83 0.00 0.00 1.37 -
NAPS 0.5988 0.6051 0.6229 0.5754 0.548 0.5315 0.5096 11.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.465 0.61 0.745 0.755 0.76 0.60 0.59 -
P/RPS 0.79 1.03 0.99 1.07 1.06 0.77 0.94 -10.97%
P/EPS 10.85 9.79 7.01 4.79 5.31 4.02 7.98 22.79%
EY 9.22 10.21 14.26 20.88 18.83 24.90 12.52 -18.49%
DY 0.00 0.00 3.36 4.42 0.00 0.00 4.24 -
P/NAPS 0.47 0.62 0.68 0.72 0.76 0.62 0.63 -17.78%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.485 0.54 0.775 0.82 0.79 0.68 0.64 -
P/RPS 0.82 0.92 1.03 1.16 1.10 0.87 1.02 -13.57%
P/EPS 11.32 8.67 7.30 5.20 5.52 4.55 8.66 19.60%
EY 8.84 11.54 13.70 19.23 18.12 21.97 11.55 -16.36%
DY 0.00 0.00 3.23 4.07 0.00 0.00 3.91 -
P/NAPS 0.49 0.55 0.71 0.78 0.79 0.70 0.69 -20.45%

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