[EMETALL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 20.17%
YoY- 232.99%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 270,402 292,567 273,529 231,023 216,947 195,061 190,045 26.42%
PBT 20,682 43,110 39,160 33,641 30,066 21,436 19,674 3.37%
Tax -5,996 -6,009 -4,148 -3,853 -5,230 -3,661 -3,944 32.11%
NP 14,686 37,101 35,012 29,788 24,836 17,775 15,730 -4.46%
-
NP to SH 17,924 35,943 34,564 28,950 24,091 17,869 15,862 8.46%
-
Tax Rate 28.99% 13.94% 10.59% 11.45% 17.40% 17.08% 20.05% -
Total Cost 255,716 255,466 238,517 201,235 192,111 177,286 174,315 29.01%
-
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,457 3,457 - 3,055 3,055 3,055 3,055 8.56%
Div Payout % 19.29% 9.62% - 10.55% 12.68% 17.10% 19.26% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
NOSH 279,664 279,664 279,664 206,807 206,807 206,807 206,807 22.21%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.43% 12.68% 12.80% 12.89% 11.45% 9.11% 8.28% -
ROE 5.06% 9.22% 8.48% 10.15% 8.83% 6.70% 6.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.77 105.78 100.00 113.41 106.50 95.75 93.29 3.16%
EPS 6.48 13.00 12.64 14.21 11.83 8.77 7.79 -11.52%
DPS 1.25 1.25 0.00 1.50 1.50 1.50 1.50 -11.41%
NAPS 1.28 1.41 1.49 1.40 1.34 1.31 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.85 95.06 88.87 75.06 70.49 63.38 61.75 26.41%
EPS 5.82 11.68 11.23 9.41 7.83 5.81 5.15 8.47%
DPS 1.12 1.12 0.00 0.99 0.99 0.99 0.99 8.54%
NAPS 1.1502 1.267 1.3242 0.9266 0.8869 0.867 0.8538 21.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.655 0.545 0.47 0.48 0.605 0.615 -
P/RPS 0.75 0.62 0.55 0.41 0.45 0.63 0.66 8.87%
P/EPS 11.26 5.04 4.31 3.31 4.06 6.90 7.90 26.56%
EY 8.88 19.84 23.19 30.24 24.64 14.50 12.66 -21.00%
DY 1.71 1.91 0.00 3.19 3.13 2.48 2.44 -21.05%
P/NAPS 0.57 0.46 0.37 0.34 0.36 0.46 0.48 12.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 -
Price 0.625 0.66 0.585 0.42 0.465 0.525 0.60 -
P/RPS 0.64 0.62 0.58 0.37 0.44 0.55 0.64 0.00%
P/EPS 9.64 5.08 4.63 2.96 3.93 5.99 7.71 16.01%
EY 10.37 19.69 21.60 33.84 25.43 16.71 12.98 -13.86%
DY 2.00 1.89 0.00 3.57 3.23 2.86 2.50 -13.78%
P/NAPS 0.49 0.47 0.39 0.30 0.35 0.40 0.47 2.80%

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