[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1.15%
YoY- 565.52%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 293,700 300,446 282,460 216,947 192,874 187,282 226,156 19.01%
PBT 44,580 49,202 46,964 30,066 27,189 31,016 32,664 23.01%
Tax -3,972 -1,946 -2,116 -5,230 -2,934 -4,112 -7,624 -35.22%
NP 40,608 47,256 44,848 24,836 24,254 26,904 25,040 37.99%
-
NP to SH 40,174 48,028 44,820 24,092 24,373 27,084 25,384 35.76%
-
Tax Rate 8.91% 3.96% 4.51% 17.40% 10.79% 13.26% 23.34% -
Total Cost 253,092 253,190 237,612 192,111 168,620 160,378 201,116 16.54%
-
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,609 - - - 4,074 6,111 - -
Div Payout % 11.47% - - - 16.72% 22.56% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
NOSH 279,664 279,664 206,807 206,807 206,807 206,807 206,807 22.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.83% 15.73% 15.88% 11.45% 12.58% 14.37% 11.07% -
ROE 10.30% 11.78% 15.72% 8.83% 9.13% 10.31% 9.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 106.19 109.84 138.66 106.50 94.68 91.94 111.02 -2.91%
EPS 16.63 21.46 22.00 11.83 11.96 13.30 12.48 21.07%
DPS 1.67 0.00 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.41 1.49 1.40 1.34 1.31 1.29 1.27 7.21%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.42 97.62 91.77 70.49 62.67 60.85 73.48 19.00%
EPS 13.05 15.60 14.56 7.83 7.92 8.80 8.25 35.72%
DPS 1.50 0.00 0.00 0.00 1.32 1.99 0.00 -
NAPS 1.267 1.3242 0.9266 0.8869 0.867 0.8538 0.8406 31.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.655 0.545 0.47 0.48 0.605 0.615 0.61 -
P/RPS 0.62 0.50 0.34 0.45 0.64 0.67 0.55 8.30%
P/EPS 4.51 3.10 2.14 4.06 5.06 4.63 4.90 -5.37%
EY 22.18 32.22 46.81 24.64 19.78 21.62 20.43 5.62%
DY 2.54 0.00 0.00 0.00 3.31 4.88 0.00 -
P/NAPS 0.46 0.37 0.34 0.36 0.46 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 -
Price 0.66 0.585 0.42 0.465 0.525 0.60 0.645 -
P/RPS 0.62 0.53 0.30 0.44 0.55 0.65 0.58 4.54%
P/EPS 4.54 3.33 1.91 3.93 4.39 4.51 5.18 -8.40%
EY 22.01 30.01 52.39 25.43 22.79 22.16 19.32 9.07%
DY 2.53 0.00 0.00 0.00 3.81 5.00 0.00 -
P/NAPS 0.47 0.39 0.30 0.35 0.40 0.47 0.51 -5.29%

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