[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 102.18%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 131,919 119,433 121,414 132,096 105,649 102,140 119,026 7.07%
PBT 19,895 27,438 24,670 25,888 12,678 21,314 31,204 -25.86%
Tax -1,223 -853 -536 -692 -215 -442 -364 123.83%
NP 18,672 26,585 24,134 25,196 12,463 20,872 30,840 -28.36%
-
NP to SH 18,680 26,590 24,140 25,196 12,462 20,873 30,842 -28.34%
-
Tax Rate 6.15% 3.11% 2.17% 2.67% 1.70% 2.07% 1.17% -
Total Cost 113,247 92,848 97,280 106,900 93,186 81,268 88,186 18.09%
-
Net Worth 191,707 177,083 168,651 163,591 156,845 165,322 163,658 11.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,396 5,621 - - 4,216 5,623 8,435 -35.16%
Div Payout % 23.54% 21.14% - - 33.83% 26.94% 27.35% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 191,707 177,083 168,651 163,591 156,845 165,322 163,658 11.09%
NOSH 188,288 171,171 171,171 171,171 171,171 168,696 168,719 7.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.15% 22.26% 19.88% 19.07% 11.80% 20.43% 25.91% -
ROE 9.74% 15.02% 14.31% 15.40% 7.95% 12.63% 18.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.01 70.82 71.99 78.33 62.64 60.55 70.55 4.15%
EPS 10.96 15.77 14.32 14.96 7.39 12.37 18.28 -28.83%
DPS 2.50 3.33 0.00 0.00 2.50 3.33 5.00 -36.92%
NAPS 1.09 1.05 1.00 0.97 0.93 0.98 0.97 8.06%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.86 38.80 39.45 42.92 34.33 33.19 38.67 7.07%
EPS 6.07 8.64 7.84 8.19 4.05 6.78 10.02 -28.33%
DPS 1.43 1.83 0.00 0.00 1.37 1.83 2.74 -35.10%
NAPS 0.6229 0.5754 0.548 0.5315 0.5096 0.5371 0.5317 11.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.745 0.755 0.76 0.60 0.59 0.77 0.75 -
P/RPS 0.99 1.07 1.06 0.77 0.94 1.27 1.06 -4.44%
P/EPS 7.01 4.79 5.31 4.02 7.98 6.22 4.10 42.84%
EY 14.26 20.88 18.83 24.90 12.52 16.07 24.37 -29.97%
DY 3.36 4.42 0.00 0.00 4.24 4.33 6.67 -36.61%
P/NAPS 0.68 0.72 0.76 0.62 0.63 0.79 0.77 -7.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 -
Price 0.775 0.82 0.79 0.68 0.64 0.58 0.805 -
P/RPS 1.03 1.16 1.10 0.87 1.02 0.96 1.14 -6.52%
P/EPS 7.30 5.20 5.52 4.55 8.66 4.69 4.40 40.01%
EY 13.70 19.23 18.12 21.97 11.55 21.33 22.71 -28.53%
DY 3.23 4.07 0.00 0.00 3.91 5.75 6.21 -35.24%
P/NAPS 0.71 0.78 0.79 0.70 0.69 0.59 0.83 -9.86%

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