[EMETALL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.53%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 162,291 126,757 117,107 97,772 112,563 129,347 144,662 7.94%
PBT 11,379 4,957 5,931 4,762 4,657 5,486 6,026 52.59%
Tax -2,187 -1,416 -1,666 -1,685 -1,500 942 1,040 -
NP 9,192 3,541 4,265 3,077 3,157 6,428 7,066 19.11%
-
NP to SH 9,192 3,541 4,265 3,077 3,157 6,428 7,066 19.11%
-
Tax Rate 19.22% 28.57% 28.09% 35.38% 32.21% -17.17% -17.26% -
Total Cost 153,099 123,216 112,842 94,695 109,406 122,919 137,596 7.35%
-
Net Worth 125,021 121,724 123,204 120,188 118,170 121,915 117,677 4.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,138 2,138 2,138 - - 4,190 4,190 -36.06%
Div Payout % 23.27% 60.41% 50.15% - - 65.19% 59.30% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 125,021 121,724 123,204 120,188 118,170 121,915 117,677 4.10%
NOSH 171,262 171,442 171,116 171,698 171,262 171,712 170,546 0.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.66% 2.79% 3.64% 3.15% 2.80% 4.97% 4.88% -
ROE 7.35% 2.91% 3.46% 2.56% 2.67% 5.27% 6.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.76 73.94 68.44 56.94 65.73 75.33 84.82 7.64%
EPS 5.37 2.07 2.49 1.79 1.84 3.74 4.14 18.88%
DPS 1.25 1.25 1.25 0.00 0.00 2.44 2.50 -36.92%
NAPS 0.73 0.71 0.72 0.70 0.69 0.71 0.69 3.81%
Adjusted Per Share Value based on latest NOSH - 171,698
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.73 41.18 38.05 31.77 36.57 42.03 47.00 7.94%
EPS 2.99 1.15 1.39 1.00 1.03 2.09 2.30 19.05%
DPS 0.69 0.69 0.69 0.00 0.00 1.36 1.36 -36.30%
NAPS 0.4062 0.3955 0.4003 0.3905 0.3839 0.3961 0.3823 4.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.51 0.61 0.57 0.60 0.67 0.75 -
P/RPS 0.46 0.69 0.89 1.00 0.91 0.89 0.88 -35.03%
P/EPS 8.20 24.69 24.47 31.81 32.55 17.90 18.10 -40.92%
EY 12.20 4.05 4.09 3.14 3.07 5.59 5.52 69.42%
DY 2.84 2.45 2.05 0.00 0.00 3.64 3.33 -10.04%
P/NAPS 0.60 0.72 0.85 0.81 0.87 0.94 1.09 -32.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.45 0.46 0.52 0.58 0.50 0.60 0.68 -
P/RPS 0.47 0.62 0.76 1.02 0.76 0.80 0.80 -29.78%
P/EPS 8.38 22.27 20.86 32.36 27.12 16.03 16.41 -36.03%
EY 11.93 4.49 4.79 3.09 3.69 6.24 6.09 56.36%
DY 2.78 2.72 2.40 0.00 0.00 4.07 3.68 -17.01%
P/NAPS 0.62 0.65 0.72 0.83 0.72 0.85 0.99 -26.73%

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