[EMETALL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.0%
YoY- 247.7%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 119,691 96,871 95,898 136,990 146,924 166,832 162,291 -18.41%
PBT 7,915 6,929 7,662 14,414 11,934 11,914 11,379 -21.54%
Tax 287 302 373 -2,102 -2,005 -2,085 -2,187 -
NP 8,202 7,231 8,035 12,312 9,929 9,829 9,192 -7.33%
-
NP to SH 8,202 7,231 8,035 12,312 9,929 9,829 9,192 -7.33%
-
Tax Rate -3.63% -4.36% -4.87% 14.58% 16.80% 17.50% 19.22% -
Total Cost 111,489 89,640 87,863 124,678 136,995 157,003 153,099 -19.10%
-
Net Worth 131,575 131,288 132,282 132,009 128,238 126,262 125,021 3.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,294 4,294 4,294 - - 2,138 2,138 59.38%
Div Payout % 52.36% 59.40% 53.45% - - 21.76% 23.27% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 131,575 131,288 132,282 132,009 128,238 126,262 125,021 3.47%
NOSH 170,877 170,505 171,794 171,440 170,985 170,624 171,262 -0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.85% 7.46% 8.38% 8.99% 6.76% 5.89% 5.66% -
ROE 6.23% 5.51% 6.07% 9.33% 7.74% 7.78% 7.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.04 56.81 55.82 79.91 85.93 97.78 94.76 -18.29%
EPS 4.80 4.24 4.68 7.18 5.81 5.76 5.37 -7.22%
DPS 2.50 2.50 2.50 0.00 0.00 1.25 1.25 58.94%
NAPS 0.77 0.77 0.77 0.77 0.75 0.74 0.73 3.63%
Adjusted Per Share Value based on latest NOSH - 171,440
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.89 31.47 31.16 44.51 47.74 54.20 52.73 -18.41%
EPS 2.66 2.35 2.61 4.00 3.23 3.19 2.99 -7.52%
DPS 1.40 1.40 1.40 0.00 0.00 0.69 0.69 60.47%
NAPS 0.4275 0.4266 0.4298 0.4289 0.4167 0.4102 0.4062 3.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.44 0.44 0.49 0.42 0.45 0.44 0.44 -
P/RPS 0.63 0.77 0.88 0.53 0.52 0.45 0.46 23.39%
P/EPS 9.17 10.38 10.48 5.85 7.75 7.64 8.20 7.76%
EY 10.91 9.64 9.55 17.10 12.90 13.09 12.20 -7.19%
DY 5.68 5.68 5.10 0.00 0.00 2.84 2.84 58.94%
P/NAPS 0.57 0.57 0.64 0.55 0.60 0.59 0.60 -3.37%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.41 0.44 0.48 0.50 0.42 0.44 0.45 -
P/RPS 0.59 0.77 0.86 0.63 0.49 0.45 0.47 16.41%
P/EPS 8.54 10.38 10.26 6.96 7.23 7.64 8.38 1.27%
EY 11.71 9.64 9.74 14.36 13.83 13.09 11.93 -1.23%
DY 6.10 5.68 5.21 0.00 0.00 2.84 2.78 69.10%
P/NAPS 0.53 0.57 0.62 0.65 0.56 0.59 0.62 -9.95%

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