[EMETALL] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.06%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 151,088 154,851 166,467 162,513 135,516 119,691 96,871 34.38%
PBT 6,974 8,072 10,879 11,139 7,457 7,915 6,929 0.43%
Tax -2,374 -1,840 -1,762 -1,646 453 287 302 -
NP 4,600 6,232 9,117 9,493 7,910 8,202 7,231 -25.97%
-
NP to SH 4,615 6,240 9,122 9,497 7,910 8,202 7,231 -25.81%
-
Tax Rate 34.04% 22.79% 16.20% 14.78% -6.07% -3.63% -4.36% -
Total Cost 146,488 148,619 157,350 153,020 127,606 111,489 89,640 38.61%
-
Net Worth 143,733 140,739 144,840 133,679 137,157 131,575 131,288 6.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,284 4,284 4,284 4,284 4,294 4,294 4,294 -0.15%
Div Payout % 92.84% 68.66% 46.97% 45.12% 54.30% 52.36% 59.40% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 143,733 140,739 144,840 133,679 137,157 131,575 131,288 6.20%
NOSH 169,097 169,565 170,400 171,383 171,447 170,877 170,505 -0.54%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.04% 4.02% 5.48% 5.84% 5.84% 6.85% 7.46% -
ROE 3.21% 4.43% 6.30% 7.10% 5.77% 6.23% 5.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.35 91.32 97.69 94.82 79.04 70.04 56.81 35.13%
EPS 2.73 3.68 5.35 5.54 4.61 4.80 4.24 -25.37%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.85 0.83 0.85 0.78 0.80 0.77 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 171,383
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.09 50.31 54.09 52.80 44.03 38.89 31.47 34.39%
EPS 1.50 2.03 2.96 3.09 2.57 2.66 2.35 -25.80%
DPS 1.39 1.39 1.39 1.39 1.40 1.40 1.40 -0.47%
NAPS 0.467 0.4573 0.4706 0.4343 0.4456 0.4275 0.4266 6.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.35 0.34 0.31 0.28 0.44 0.44 -
P/RPS 0.35 0.38 0.35 0.33 0.35 0.63 0.77 -40.79%
P/EPS 11.36 9.51 6.35 5.59 6.07 9.17 10.38 6.18%
EY 8.80 10.51 15.74 17.88 16.48 10.91 9.64 -5.88%
DY 8.06 7.14 7.35 8.06 8.93 5.68 5.68 26.19%
P/NAPS 0.36 0.42 0.40 0.40 0.35 0.57 0.57 -26.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 27/05/11 -
Price 0.30 0.32 0.34 0.36 0.31 0.41 0.44 -
P/RPS 0.34 0.35 0.35 0.38 0.39 0.59 0.77 -41.92%
P/EPS 10.99 8.70 6.35 6.50 6.72 8.54 10.38 3.86%
EY 9.10 11.50 15.74 15.39 14.88 11.71 9.64 -3.76%
DY 8.33 7.81 7.35 6.94 8.06 6.10 5.68 28.99%
P/NAPS 0.35 0.39 0.40 0.46 0.39 0.53 0.57 -27.69%

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