[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -32.65%
YoY- 8.64%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 192,874 187,282 226,156 135,751 113,793 78,694 85,960 71.30%
PBT 27,189 31,016 32,664 5,938 6,525 3,544 6,020 172.98%
Tax -2,934 -4,112 -7,624 -2,328 -1,156 -878 -932 114.64%
NP 24,254 26,904 25,040 3,610 5,369 2,666 5,088 182.97%
-
NP to SH 24,373 27,084 25,384 3,620 5,374 2,600 5,088 183.89%
-
Tax Rate 10.79% 13.26% 23.34% 39.21% 17.72% 24.77% 15.48% -
Total Cost 168,620 160,378 201,116 132,141 108,424 76,028 80,872 63.13%
-
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,074 6,111 - - - - - -
Div Payout % 16.72% 22.56% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
NOSH 206,807 206,807 206,807 206,807 206,807 188,288 188,288 6.44%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.58% 14.37% 11.07% 2.66% 4.72% 3.39% 5.92% -
ROE 9.13% 10.31% 9.81% 1.35% 2.10% 1.07% 2.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 94.68 91.94 111.02 66.64 60.14 42.49 47.21 58.96%
EPS 11.96 13.30 12.48 1.90 2.88 1.40 2.76 165.55%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.27 1.32 1.35 1.31 1.32 -0.50%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.67 60.85 73.48 44.11 36.97 25.57 27.93 71.30%
EPS 7.92 8.80 8.25 1.18 1.75 0.84 1.65 184.28%
DPS 1.32 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.8538 0.8406 0.8737 0.8299 0.7882 0.781 7.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.605 0.615 0.61 0.715 0.315 0.26 0.245 -
P/RPS 0.64 0.67 0.55 1.07 0.52 0.61 0.52 14.83%
P/EPS 5.06 4.63 4.90 40.24 11.09 18.52 8.77 -30.67%
EY 19.78 21.62 20.43 2.49 9.02 5.40 11.40 44.34%
DY 3.31 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.48 0.54 0.23 0.20 0.19 80.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 25/06/20 -
Price 0.525 0.60 0.645 0.645 0.69 0.36 0.255 -
P/RPS 0.55 0.65 0.58 0.97 1.15 0.85 0.54 1.22%
P/EPS 4.39 4.51 5.18 36.30 24.29 25.64 9.13 -38.59%
EY 22.79 22.16 19.32 2.76 4.12 3.90 10.96 62.84%
DY 3.81 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.49 0.51 0.27 0.19 64.18%

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