[EMETALL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.52%
YoY- 326.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,707 33,024 105,649 76,605 59,513 32,898 79,660 -16.58%
PBT 12,335 6,472 12,678 15,986 15,602 11,520 5,566 70.06%
Tax -268 -173 -215 -332 -182 -104 610 -
NP 12,067 6,299 12,463 15,654 15,420 11,416 6,176 56.35%
-
NP to SH 12,070 6,299 12,462 15,655 15,421 11,854 5,216 75.03%
-
Tax Rate 2.17% 2.67% 1.70% 2.08% 1.17% 0.90% -10.96% -
Total Cost 48,640 26,725 93,186 60,951 44,093 21,482 73,484 -24.06%
-
Net Worth 168,651 163,591 156,845 165,322 163,658 166,341 125,412 21.85%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,216 4,217 4,217 - - -
Div Payout % - - 33.83% 26.94% 27.35% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 168,651 163,591 156,845 165,322 163,658 166,341 125,412 21.85%
NOSH 171,171 171,171 171,171 168,696 168,719 175,096 142,513 13.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.88% 19.07% 11.80% 20.43% 25.91% 34.70% 7.75% -
ROE 7.16% 3.85% 7.95% 9.47% 9.42% 7.13% 4.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.00 19.58 62.64 45.41 35.27 18.79 55.90 -25.44%
EPS 7.16 3.74 7.39 9.28 9.14 6.77 3.66 56.48%
DPS 0.00 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.00 0.97 0.93 0.98 0.97 0.95 0.88 8.90%
Adjusted Per Share Value based on latest NOSH - 167,142
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.72 10.73 34.33 24.89 19.34 10.69 25.88 -16.58%
EPS 3.92 2.05 4.05 5.09 5.01 3.85 1.69 75.31%
DPS 0.00 0.00 1.37 1.37 1.37 0.00 0.00 -
NAPS 0.548 0.5315 0.5096 0.5371 0.5317 0.5404 0.4075 21.85%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.76 0.60 0.59 0.77 0.75 0.285 0.295 -
P/RPS 2.11 3.06 0.94 1.70 2.13 1.52 0.53 151.40%
P/EPS 10.62 16.06 7.98 8.30 8.21 4.21 8.06 20.20%
EY 9.42 6.22 12.52 12.05 12.19 23.75 12.41 -16.80%
DY 0.00 0.00 4.24 3.25 3.33 0.00 0.00 -
P/NAPS 0.76 0.62 0.63 0.79 0.77 0.30 0.34 71.04%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 -
Price 0.79 0.68 0.64 0.58 0.805 0.465 0.26 -
P/RPS 2.19 3.47 1.02 1.28 2.28 2.47 0.47 179.23%
P/EPS 11.04 18.21 8.66 6.25 8.81 6.87 7.10 34.25%
EY 9.06 5.49 11.55 16.00 11.35 14.56 14.08 -25.48%
DY 0.00 0.00 3.91 4.31 3.11 0.00 0.00 -
P/NAPS 0.79 0.70 0.69 0.59 0.83 0.49 0.30 90.80%

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