[EMETALL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.93%
YoY- 219.43%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 95,898 136,990 146,924 166,832 162,291 126,757 117,107 -12.43%
PBT 7,662 14,414 11,934 11,914 11,379 4,957 5,931 18.56%
Tax 373 -2,102 -2,005 -2,085 -2,187 -1,416 -1,666 -
NP 8,035 12,312 9,929 9,829 9,192 3,541 4,265 52.36%
-
NP to SH 8,035 12,312 9,929 9,829 9,192 3,541 4,265 52.36%
-
Tax Rate -4.87% 14.58% 16.80% 17.50% 19.22% 28.57% 28.09% -
Total Cost 87,863 124,678 136,995 157,003 153,099 123,216 112,842 -15.32%
-
Net Worth 132,282 132,009 128,238 126,262 125,021 121,724 123,204 4.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,294 - - 2,138 2,138 2,138 2,138 58.98%
Div Payout % 53.45% - - 21.76% 23.27% 60.41% 50.15% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 132,282 132,009 128,238 126,262 125,021 121,724 123,204 4.84%
NOSH 171,794 171,440 170,985 170,624 171,262 171,442 171,116 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.38% 8.99% 6.76% 5.89% 5.66% 2.79% 3.64% -
ROE 6.07% 9.33% 7.74% 7.78% 7.35% 2.91% 3.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.82 79.91 85.93 97.78 94.76 73.94 68.44 -12.67%
EPS 4.68 7.18 5.81 5.76 5.37 2.07 2.49 52.12%
DPS 2.50 0.00 0.00 1.25 1.25 1.25 1.25 58.53%
NAPS 0.77 0.77 0.75 0.74 0.73 0.71 0.72 4.56%
Adjusted Per Share Value based on latest NOSH - 170,624
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.16 44.51 47.74 54.20 52.73 41.18 38.05 -12.43%
EPS 2.61 4.00 3.23 3.19 2.99 1.15 1.39 52.02%
DPS 1.40 0.00 0.00 0.69 0.69 0.69 0.69 60.06%
NAPS 0.4298 0.4289 0.4167 0.4102 0.4062 0.3955 0.4003 4.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.49 0.42 0.45 0.44 0.44 0.51 0.61 -
P/RPS 0.88 0.53 0.52 0.45 0.46 0.69 0.89 -0.74%
P/EPS 10.48 5.85 7.75 7.64 8.20 24.69 24.47 -43.09%
EY 9.55 17.10 12.90 13.09 12.20 4.05 4.09 75.73%
DY 5.10 0.00 0.00 2.84 2.84 2.45 2.05 83.29%
P/NAPS 0.64 0.55 0.60 0.59 0.60 0.72 0.85 -17.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.48 0.50 0.42 0.44 0.45 0.46 0.52 -
P/RPS 0.86 0.63 0.49 0.45 0.47 0.62 0.76 8.56%
P/EPS 10.26 6.96 7.23 7.64 8.38 22.27 20.86 -37.60%
EY 9.74 14.36 13.83 13.09 11.93 4.49 4.79 60.29%
DY 5.21 0.00 0.00 2.84 2.78 2.72 2.40 67.41%
P/NAPS 0.62 0.65 0.56 0.59 0.62 0.65 0.72 -9.46%

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