[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.15%
YoY- 200.2%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,056 105,100 99,648 162,291 139,790 135,834 81,484 19.18%
PBT 13,742 12,038 9,976 11,379 9,696 10,928 7,836 45.37%
Tax -284 -182 -148 -2,187 -397 -546 -556 -36.07%
NP 13,458 11,856 9,828 9,192 9,298 10,382 7,280 50.56%
-
NP to SH 13,458 11,856 9,828 9,192 9,298 10,382 7,280 50.56%
-
Tax Rate 2.07% 1.51% 1.48% 19.22% 4.09% 5.00% 7.10% -
Total Cost 92,597 93,244 89,820 153,099 130,492 125,452 74,204 15.89%
-
Net Worth 131,735 128,497 126,262 125,073 121,659 123,350 120,188 6.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,283 2,855 4,283 - -
Div Payout % - - - 46.60% 30.71% 41.25% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 131,735 128,497 126,262 125,073 121,659 123,350 120,188 6.30%
NOSH 171,084 171,329 170,624 171,333 171,351 171,320 171,698 -0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.69% 11.28% 9.86% 5.66% 6.65% 7.64% 8.93% -
ROE 10.22% 9.23% 7.78% 7.35% 7.64% 8.42% 6.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.99 61.34 58.40 94.72 81.58 79.29 47.46 19.46%
EPS 7.87 6.92 5.76 5.37 5.43 6.06 4.24 50.97%
DPS 0.00 0.00 0.00 2.50 1.67 2.50 0.00 -
NAPS 0.77 0.75 0.74 0.73 0.71 0.72 0.70 6.55%
Adjusted Per Share Value based on latest NOSH - 171,262
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.46 34.15 32.38 52.73 45.42 44.13 26.47 19.20%
EPS 4.37 3.85 3.19 2.99 3.02 3.37 2.37 50.31%
DPS 0.00 0.00 0.00 1.39 0.93 1.39 0.00 -
NAPS 0.428 0.4175 0.4102 0.4064 0.3953 0.4008 0.3905 6.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.42 0.45 0.44 0.44 0.51 0.61 0.57 -
P/RPS 0.68 0.73 0.75 0.46 0.63 0.77 1.20 -31.49%
P/EPS 5.34 6.50 7.64 8.20 9.40 10.07 13.44 -45.92%
EY 18.73 15.38 13.09 12.19 10.64 9.93 7.44 84.95%
DY 0.00 0.00 0.00 5.68 3.27 4.10 0.00 -
P/NAPS 0.55 0.60 0.59 0.60 0.72 0.85 0.81 -22.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 21/05/09 -
Price 0.50 0.42 0.44 0.45 0.46 0.52 0.58 -
P/RPS 0.81 0.68 0.75 0.48 0.56 0.66 1.22 -23.87%
P/EPS 6.36 6.07 7.64 8.39 8.48 8.58 13.68 -39.95%
EY 15.73 16.48 13.09 11.92 11.80 11.65 7.31 66.59%
DY 0.00 0.00 0.00 5.56 3.62 4.81 0.00 -
P/NAPS 0.65 0.56 0.59 0.62 0.65 0.72 0.83 -15.02%

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