[EMETALL] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -15.61%
YoY- 581.72%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 106,843 105,775 105,649 97,258 106,266 97,176 79,660 21.64%
PBT 9,411 7,629 12,677 17,509 20,857 16,900 5,566 41.97%
Tax -301 -284 -215 649 664 608 610 -
NP 9,110 7,345 12,462 18,158 21,521 17,508 6,176 29.61%
-
NP to SH 9,111 7,344 12,464 18,161 21,520 17,507 5,933 33.13%
-
Tax Rate 3.20% 3.72% 1.70% -3.71% -3.18% -3.60% -10.96% -
Total Cost 97,733 98,430 93,187 79,100 84,745 79,668 73,484 20.95%
-
Net Worth 168,651 163,591 156,845 163,800 163,876 166,341 155,070 5.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 4,223 4,223 4,223 4,223 - - -
Div Payout % - 57.51% 33.89% 23.26% 19.63% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 168,651 163,591 156,845 163,800 163,876 166,341 155,070 5.76%
NOSH 171,171 171,171 168,651 167,142 168,945 175,096 176,216 -1.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.53% 6.94% 11.80% 18.67% 20.25% 18.02% 7.75% -
ROE 5.40% 4.49% 7.95% 11.09% 13.13% 10.52% 3.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.35 62.72 62.64 58.19 62.90 55.50 45.21 25.24%
EPS 5.40 4.35 7.39 10.87 12.74 10.00 3.37 36.97%
DPS 0.00 2.50 2.50 2.53 2.50 0.00 0.00 -
NAPS 1.00 0.97 0.93 0.98 0.97 0.95 0.88 8.90%
Adjusted Per Share Value based on latest NOSH - 167,142
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.71 34.37 34.33 31.60 34.53 31.57 25.88 21.63%
EPS 2.96 2.39 4.05 5.90 6.99 5.69 1.93 33.02%
DPS 0.00 1.37 1.37 1.37 1.37 0.00 0.00 -
NAPS 0.548 0.5315 0.5096 0.5322 0.5324 0.5404 0.5038 5.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.76 0.60 0.59 0.77 0.75 0.285 0.295 -
P/RPS 1.20 0.96 0.94 1.32 1.19 0.51 0.65 50.54%
P/EPS 14.07 13.78 7.98 7.09 5.89 2.85 8.76 37.18%
EY 7.11 7.26 12.53 14.11 16.98 35.08 11.41 -27.06%
DY 0.00 4.17 4.24 3.28 3.33 0.00 0.00 -
P/NAPS 0.76 0.62 0.63 0.79 0.77 0.30 0.34 71.04%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 -
Price 0.79 0.68 0.64 0.58 0.805 0.465 0.26 -
P/RPS 1.25 1.08 1.02 1.00 1.28 0.84 0.58 66.92%
P/EPS 14.62 15.62 8.66 5.34 6.32 4.65 7.72 53.12%
EY 6.84 6.40 11.55 18.73 15.82 21.50 12.95 -34.68%
DY 0.00 3.68 3.91 4.36 3.11 0.00 0.00 -
P/NAPS 0.79 0.70 0.69 0.59 0.83 0.49 0.30 90.80%

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