[EMETALL] QoQ Cumulative 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- -49.45%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative 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 89,575 60,707 33,024 105,649 76,605 59,513 69.75%
PBT 19,895 20,579 12,335 6,472 12,678 15,986 15,602 17.53%
Tax -1,223 -640 -268 -173 -215 -332 -182 254.86%
NP 18,672 19,939 12,067 6,299 12,463 15,654 15,420 13.56%
-
NP to SH 18,680 19,943 12,070 6,299 12,462 15,655 15,421 13.59%
-
Tax Rate 6.15% 3.11% 2.17% 2.67% 1.70% 2.08% 1.17% -
Total Cost 113,247 69,636 48,640 26,725 93,186 60,951 44,093 87.22%
-
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 4,216 - - 4,216 4,217 4,217 2.80%
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% 11.26% 7.16% 3.85% 7.95% 9.47% 9.42% -
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 53.11 36.00 19.58 62.64 45.41 35.27 65.15%
EPS 10.96 11.83 7.16 3.74 7.39 9.28 9.14 12.83%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 2.50 0.00%
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 29.10 19.72 10.73 34.33 24.89 19.34 69.73%
EPS 6.07 6.48 3.92 2.05 4.05 5.09 5.01 13.60%
DPS 1.43 1.37 0.00 0.00 1.37 1.37 1.37 2.89%
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 1.42 2.11 3.06 0.94 1.70 2.13 -39.91%
P/EPS 7.01 6.38 10.62 16.06 7.98 8.30 8.21 -9.97%
EY 14.26 15.66 9.42 6.22 12.52 12.05 12.19 10.99%
DY 3.36 3.31 0.00 0.00 4.24 3.25 3.33 0.59%
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 1.54 2.19 3.47 1.02 1.28 2.28 -41.03%
P/EPS 7.30 6.93 11.04 18.21 8.66 6.25 8.81 -11.75%
EY 13.70 14.42 9.06 5.49 11.55 16.00 11.35 13.32%
DY 3.23 3.05 0.00 0.00 3.91 4.31 3.11 2.54%
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