[EMETALL] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 82.45%
YoY- 401.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 231,023 216,947 195,061 190,045 170,800 135,751 130,776 46.18%
PBT 33,641 30,066 21,436 19,674 12,599 5,938 9,143 138.52%
Tax -3,853 -5,230 -3,661 -3,944 -4,001 -2,328 476 -
NP 29,788 24,836 17,775 15,730 8,598 3,610 9,619 112.60%
-
NP to SH 28,950 24,091 17,869 15,862 8,694 3,620 9,633 108.39%
-
Tax Rate 11.45% 17.40% 17.08% 20.05% 31.76% 39.21% -5.21% -
Total Cost 201,235 192,111 177,286 174,315 162,202 132,141 121,157 40.29%
-
Net Worth 285,195 272,972 266,861 262,787 258,712 268,898 255,442 7.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,055 3,055 3,055 3,055 - - - -
Div Payout % 10.55% 12.68% 17.10% 19.26% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 285,195 272,972 266,861 262,787 258,712 268,898 255,442 7.62%
NOSH 206,807 206,807 206,807 206,807 206,807 206,807 206,807 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.89% 11.45% 9.11% 8.28% 5.03% 2.66% 7.36% -
ROE 10.15% 8.83% 6.70% 6.04% 3.36% 1.35% 3.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 113.41 106.50 95.75 93.29 83.84 66.64 69.11 39.16%
EPS 14.21 11.83 8.77 7.79 4.27 1.78 5.09 98.39%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.31 1.29 1.27 1.32 1.35 2.45%
Adjusted Per Share Value based on latest NOSH - 206,807
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 75.06 70.49 63.38 61.75 55.49 44.11 42.49 46.18%
EPS 9.41 7.83 5.81 5.15 2.82 1.18 3.13 108.44%
DPS 0.99 0.99 0.99 0.99 0.00 0.00 0.00 -
NAPS 0.9266 0.8869 0.867 0.8538 0.8406 0.8737 0.8299 7.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.47 0.48 0.605 0.615 0.61 0.715 0.315 -
P/RPS 0.41 0.45 0.63 0.66 0.73 1.07 0.46 -7.39%
P/EPS 3.31 4.06 6.90 7.90 14.29 40.24 6.19 -34.14%
EY 30.24 24.64 14.50 12.66 7.00 2.49 16.16 51.91%
DY 3.19 3.13 2.48 2.44 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.46 0.48 0.48 0.54 0.23 29.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 -
Price 0.42 0.465 0.525 0.60 0.645 0.645 0.69 -
P/RPS 0.37 0.44 0.55 0.64 0.77 0.97 1.00 -48.49%
P/EPS 2.96 3.93 5.99 7.71 15.11 36.30 13.55 -63.76%
EY 33.84 25.43 16.71 12.98 6.62 2.76 7.38 176.26%
DY 3.57 3.23 2.86 2.50 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.40 0.47 0.51 0.49 0.51 -29.81%

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