[EMETALL] QoQ Cumulative 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- 31.79%
YoY- 565.52%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 220,275 150,223 70,615 216,947 144,656 93,641 56,539 147.39%
PBT 33,435 24,601 11,741 30,066 20,392 15,508 8,166 155.71%
Tax -2,979 -973 -529 -5,230 -2,201 -2,056 -1,906 34.64%
NP 30,456 23,628 11,212 24,836 18,191 13,452 6,260 186.84%
-
NP to SH 30,131 24,014 11,205 24,092 18,280 13,542 6,346 182.22%
-
Tax Rate 8.91% 3.96% 4.51% 17.40% 10.79% 13.26% 23.34% -
Total Cost 189,819 126,595 59,403 192,111 126,465 80,189 50,279 142.26%
-
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 3,457 - - - 3,055 3,055 - -
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 7.73% 5.89% 3.93% 8.83% 6.85% 5.15% 2.45% -
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 79.65 54.92 34.66 106.50 71.01 45.97 27.75 101.83%
EPS 12.47 10.73 5.50 11.83 8.97 6.65 3.12 151.63%
DPS 1.25 0.00 0.00 0.00 1.50 1.50 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 71.57 48.81 22.94 70.49 47.00 30.42 18.37 147.39%
EPS 9.79 7.80 3.64 7.83 5.94 4.40 2.06 182.40%
DPS 1.12 0.00 0.00 0.00 0.99 0.99 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 0.82 0.99 1.36 0.45 0.85 1.34 2.20 -48.17%
P/EPS 6.01 6.21 8.54 4.06 6.74 9.25 19.58 -54.46%
EY 16.63 16.11 11.70 24.64 14.83 10.81 5.11 119.45%
DY 1.91 0.00 0.00 0.00 2.48 2.44 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 0.83 1.07 1.21 0.44 0.74 1.31 2.32 -49.57%
P/EPS 6.06 6.66 7.64 3.93 5.85 9.03 20.70 -55.87%
EY 16.51 15.01 13.10 25.43 17.09 11.08 4.83 126.74%
DY 1.89 0.00 0.00 0.00 2.86 2.50 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