[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -40.3%
YoY- 138.92%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 119,433 121,414 132,096 105,649 102,140 119,026 131,592 -6.25%
PBT 27,438 24,670 25,888 12,678 21,314 31,204 46,080 -29.20%
Tax -853 -536 -692 -215 -442 -364 -416 61.32%
NP 26,585 24,134 25,196 12,463 20,872 30,840 45,664 -30.25%
-
NP to SH 26,590 24,140 25,196 12,462 20,873 30,842 47,416 -31.97%
-
Tax Rate 3.11% 2.17% 2.67% 1.70% 2.07% 1.17% 0.90% -
Total Cost 92,848 97,280 106,900 93,186 81,268 88,186 85,928 5.29%
-
Net Worth 177,083 168,651 163,591 156,845 165,322 163,658 166,341 4.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,621 - - 4,216 5,623 8,435 - -
Div Payout % 21.14% - - 33.83% 26.94% 27.35% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 177,083 168,651 163,591 156,845 165,322 163,658 166,341 4.25%
NOSH 171,171 171,171 171,171 171,171 168,696 168,719 175,096 -1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 22.26% 19.88% 19.07% 11.80% 20.43% 25.91% 34.70% -
ROE 15.02% 14.31% 15.40% 7.95% 12.63% 18.85% 28.51% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 70.82 71.99 78.33 62.64 60.55 70.55 75.15 -3.87%
EPS 15.77 14.32 14.96 7.39 12.37 18.28 27.08 -30.24%
DPS 3.33 0.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 1.05 1.00 0.97 0.93 0.98 0.97 0.95 6.89%
Adjusted Per Share Value based on latest NOSH - 171,171
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.80 39.45 42.92 34.33 33.19 38.67 42.75 -6.25%
EPS 8.64 7.84 8.19 4.05 6.78 10.02 15.41 -31.98%
DPS 1.83 0.00 0.00 1.37 1.83 2.74 0.00 -
NAPS 0.5754 0.548 0.5315 0.5096 0.5371 0.5317 0.5404 4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.755 0.76 0.60 0.59 0.77 0.75 0.285 -
P/RPS 1.07 1.06 0.77 0.94 1.27 1.06 0.38 99.27%
P/EPS 4.79 5.31 4.02 7.98 6.22 4.10 1.05 174.80%
EY 20.88 18.83 24.90 12.52 16.07 24.37 95.02 -63.55%
DY 4.42 0.00 0.00 4.24 4.33 6.67 0.00 -
P/NAPS 0.72 0.76 0.62 0.63 0.79 0.77 0.30 79.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 -
Price 0.82 0.79 0.68 0.64 0.58 0.805 0.465 -
P/RPS 1.16 1.10 0.87 1.02 0.96 1.14 0.62 51.77%
P/EPS 5.20 5.52 4.55 8.66 4.69 4.40 1.72 108.94%
EY 19.23 18.12 21.97 11.55 21.33 22.71 58.24 -52.19%
DY 4.07 0.00 0.00 3.91 5.75 6.21 0.00 -
P/NAPS 0.78 0.79 0.70 0.69 0.59 0.83 0.49 36.29%

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