[EMETALL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 140.17%
YoY- 99.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 216,947 195,061 190,045 170,800 135,751 130,776 104,120 62.91%
PBT 30,066 21,436 19,674 12,599 5,938 9,143 2,565 413.70%
Tax -5,230 -3,661 -3,944 -4,001 -2,328 476 618 -
NP 24,836 17,775 15,730 8,598 3,610 9,619 3,183 291.92%
-
NP to SH 24,091 17,869 15,862 8,694 3,620 9,633 3,161 285.84%
-
Tax Rate 17.40% 17.08% 20.05% 31.76% 39.21% -5.21% -24.09% -
Total Cost 192,111 177,286 174,315 162,202 132,141 121,157 100,937 53.40%
-
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,055 3,055 3,055 - - - - -
Div Payout % 12.68% 17.10% 19.26% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
NOSH 206,807 206,807 206,807 206,807 206,807 206,807 188,288 6.43%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.45% 9.11% 8.28% 5.03% 2.66% 7.36% 3.06% -
ROE 8.83% 6.70% 6.04% 3.36% 1.35% 3.77% 1.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 106.50 95.75 93.29 83.84 66.64 69.11 56.22 52.92%
EPS 11.83 8.77 7.79 4.27 1.78 5.09 1.71 261.79%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.29 1.27 1.32 1.35 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.49 63.38 61.75 55.49 44.11 42.49 33.83 62.91%
EPS 7.83 5.81 5.15 2.82 1.18 3.13 1.03 285.19%
DPS 0.99 0.99 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.8869 0.867 0.8538 0.8406 0.8737 0.8299 0.7882 8.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.48 0.605 0.615 0.61 0.715 0.315 0.26 -
P/RPS 0.45 0.63 0.66 0.73 1.07 0.46 0.46 -1.45%
P/EPS 4.06 6.90 7.90 14.29 40.24 6.19 15.23 -58.47%
EY 24.64 14.50 12.66 7.00 2.49 16.16 6.56 141.05%
DY 3.13 2.48 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.48 0.48 0.54 0.23 0.20 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 -
Price 0.465 0.525 0.60 0.645 0.645 0.69 0.36 -
P/RPS 0.44 0.55 0.64 0.77 0.97 1.00 0.64 -22.05%
P/EPS 3.93 5.99 7.71 15.11 36.30 13.55 21.09 -67.27%
EY 25.43 16.71 12.98 6.62 2.76 7.38 4.74 205.52%
DY 3.23 2.86 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.47 0.51 0.49 0.51 0.27 18.83%

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