[EMETALL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.98%
YoY- -44.91%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 146,924 166,832 162,291 126,757 117,107 97,772 112,563 19.49%
PBT 11,934 11,914 11,379 4,957 5,931 4,762 4,657 87.58%
Tax -2,005 -2,085 -2,187 -1,416 -1,666 -1,685 -1,500 21.40%
NP 9,929 9,829 9,192 3,541 4,265 3,077 3,157 115.11%
-
NP to SH 9,929 9,829 9,192 3,541 4,265 3,077 3,157 115.11%
-
Tax Rate 16.80% 17.50% 19.22% 28.57% 28.09% 35.38% 32.21% -
Total Cost 136,995 157,003 153,099 123,216 112,842 94,695 109,406 16.22%
-
Net Worth 128,238 126,262 125,021 121,724 123,204 120,188 118,170 5.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,138 2,138 2,138 2,138 - - -
Div Payout % - 21.76% 23.27% 60.41% 50.15% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 128,238 126,262 125,021 121,724 123,204 120,188 118,170 5.61%
NOSH 170,985 170,624 171,262 171,442 171,116 171,698 171,262 -0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.76% 5.89% 5.66% 2.79% 3.64% 3.15% 2.80% -
ROE 7.74% 7.78% 7.35% 2.91% 3.46% 2.56% 2.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 85.93 97.78 94.76 73.94 68.44 56.94 65.73 19.61%
EPS 5.81 5.76 5.37 2.07 2.49 1.79 1.84 115.68%
DPS 0.00 1.25 1.25 1.25 1.25 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.71 0.72 0.70 0.69 5.73%
Adjusted Per Share Value based on latest NOSH - 171,442
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.74 54.20 52.73 41.18 38.05 31.77 36.57 19.50%
EPS 3.23 3.19 2.99 1.15 1.39 1.00 1.03 114.69%
DPS 0.00 0.69 0.69 0.69 0.69 0.00 0.00 -
NAPS 0.4167 0.4102 0.4062 0.3955 0.4003 0.3905 0.3839 5.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.44 0.44 0.51 0.61 0.57 0.60 -
P/RPS 0.52 0.45 0.46 0.69 0.89 1.00 0.91 -31.20%
P/EPS 7.75 7.64 8.20 24.69 24.47 31.81 32.55 -61.68%
EY 12.90 13.09 12.20 4.05 4.09 3.14 3.07 161.08%
DY 0.00 2.84 2.84 2.45 2.05 0.00 0.00 -
P/NAPS 0.60 0.59 0.60 0.72 0.85 0.81 0.87 -21.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 21/05/09 27/02/09 -
Price 0.42 0.44 0.45 0.46 0.52 0.58 0.50 -
P/RPS 0.49 0.45 0.47 0.62 0.76 1.02 0.76 -25.42%
P/EPS 7.23 7.64 8.38 22.27 20.86 32.36 27.12 -58.67%
EY 13.83 13.09 11.93 4.49 4.79 3.09 3.69 141.86%
DY 0.00 2.84 2.78 2.72 2.40 0.00 0.00 -
P/NAPS 0.56 0.59 0.62 0.65 0.72 0.83 0.72 -15.46%

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