[EMETALL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -26.04%
YoY- -41.66%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 122,160 136,501 144,874 151,088 154,851 166,467 162,513 -17.34%
PBT 3,051 4,583 5,613 6,974 8,072 10,879 11,139 -57.85%
Tax -544 -552 -645 -2,374 -1,840 -1,762 -1,646 -52.23%
NP 2,507 4,031 4,968 4,600 6,232 9,117 9,493 -58.87%
-
NP to SH 2,527 4,047 4,982 4,615 6,240 9,122 9,497 -58.66%
-
Tax Rate 17.83% 12.04% 11.49% 34.04% 22.79% 16.20% 14.78% -
Total Cost 119,653 132,470 139,906 146,488 148,619 157,350 153,020 -15.13%
-
Net Worth 167,999 145,775 137,199 143,733 140,739 144,840 133,679 16.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 4,284 4,284 4,284 4,284 -
Div Payout % - - - 92.84% 68.66% 46.97% 45.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 167,999 145,775 137,199 143,733 140,739 144,840 133,679 16.47%
NOSH 200,000 171,499 163,333 169,097 169,565 170,400 171,383 10.85%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.05% 2.95% 3.43% 3.04% 4.02% 5.48% 5.84% -
ROE 1.50% 2.78% 3.63% 3.21% 4.43% 6.30% 7.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.08 79.59 88.70 89.35 91.32 97.69 94.82 -25.43%
EPS 1.26 2.36 3.05 2.73 3.68 5.35 5.54 -62.77%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.50 -
NAPS 0.84 0.85 0.84 0.85 0.83 0.85 0.78 5.06%
Adjusted Per Share Value based on latest NOSH - 169,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.69 44.35 47.07 49.09 50.31 54.09 52.80 -17.34%
EPS 0.82 1.31 1.62 1.50 2.03 2.96 3.09 -58.73%
DPS 0.00 0.00 0.00 1.39 1.39 1.39 1.39 -
NAPS 0.5458 0.4736 0.4458 0.467 0.4573 0.4706 0.4343 16.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.33 0.29 0.31 0.31 0.35 0.34 0.31 -
P/RPS 0.54 0.36 0.35 0.35 0.38 0.35 0.33 38.90%
P/EPS 26.12 12.29 10.16 11.36 9.51 6.35 5.59 179.75%
EY 3.83 8.14 9.84 8.80 10.51 15.74 17.88 -64.23%
DY 0.00 0.00 0.00 8.06 7.14 7.35 8.06 -
P/NAPS 0.39 0.34 0.37 0.36 0.42 0.40 0.40 -1.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 29/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.30 0.34 0.295 0.30 0.32 0.34 0.36 -
P/RPS 0.49 0.43 0.33 0.34 0.35 0.35 0.38 18.48%
P/EPS 23.74 14.41 9.67 10.99 8.70 6.35 6.50 137.34%
EY 4.21 6.94 10.34 9.10 11.50 15.74 15.39 -57.89%
DY 0.00 0.00 0.00 8.33 7.81 7.35 6.94 -
P/NAPS 0.36 0.40 0.35 0.35 0.39 0.40 0.46 -15.08%

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