[EMETALL] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 195.08%
YoY- 757.66%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 105,649 97,258 106,266 97,176 79,660 75,665 62,679 41.40%
PBT 12,677 17,509 20,857 16,900 5,566 3,816 -1,203 -
Tax -215 649 664 608 610 -659 -552 -46.51%
NP 12,462 18,158 21,521 17,508 6,176 3,157 -1,755 -
-
NP to SH 12,464 18,161 21,520 17,507 5,933 2,664 -2,241 -
-
Tax Rate 1.70% -3.71% -3.18% -3.60% -10.96% 17.27% - -
Total Cost 93,187 79,100 84,745 79,668 73,484 72,508 64,434 27.74%
-
Net Worth 156,845 163,800 163,876 166,341 155,070 146,756 76,500 61.03%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,223 4,223 4,223 - - - - -
Div Payout % 33.89% 23.26% 19.63% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 156,845 163,800 163,876 166,341 155,070 146,756 76,500 61.03%
NOSH 168,651 167,142 168,945 175,096 176,216 168,685 90,000 51.70%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.80% 18.67% 20.25% 18.02% 7.75% 4.17% -2.80% -
ROE 7.95% 11.09% 13.13% 10.52% 3.83% 1.82% -2.93% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 62.64 58.19 62.90 55.50 45.21 44.86 69.64 -6.78%
EPS 7.39 10.87 12.74 10.00 3.37 1.58 -2.49 -
DPS 2.50 2.53 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.98 0.97 0.95 0.88 0.87 0.85 6.15%
Adjusted Per Share Value based on latest NOSH - 175,096
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.33 31.60 34.53 31.57 25.88 24.58 20.36 41.44%
EPS 4.05 5.90 6.99 5.69 1.93 0.87 -0.73 -
DPS 1.37 1.37 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.5322 0.5324 0.5404 0.5038 0.4768 0.2486 61.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.59 0.77 0.75 0.285 0.295 0.21 0.24 -
P/RPS 0.94 1.32 1.19 0.51 0.65 0.47 0.34 96.37%
P/EPS 7.98 7.09 5.89 2.85 8.76 13.30 -9.64 -
EY 12.53 14.11 16.98 35.08 11.41 7.52 -10.38 -
DY 4.24 3.28 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.77 0.30 0.34 0.24 0.28 71.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 -
Price 0.64 0.58 0.805 0.465 0.26 0.22 0.205 -
P/RPS 1.02 1.00 1.28 0.84 0.58 0.49 0.29 130.39%
P/EPS 8.66 5.34 6.32 4.65 7.72 13.93 -8.23 -
EY 11.55 18.73 15.82 21.50 12.95 7.18 -12.15 -
DY 3.91 4.36 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.83 0.49 0.30 0.25 0.24 101.54%

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