[EMETALL] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -62.09%
YoY- -79.81%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 152,670 171,896 300,446 187,282 78,694 112,390 109,684 5.66%
PBT 44,620 10,730 49,202 31,016 3,544 3,966 9,266 29.91%
Tax -1,568 -2,366 -1,946 -4,112 -878 -1,032 -1,510 0.62%
NP 43,052 8,364 47,256 26,904 2,666 2,934 7,756 33.02%
-
NP to SH 43,052 9,698 48,028 27,084 2,600 2,944 7,978 32.40%
-
Tax Rate 3.51% 22.05% 3.96% 13.26% 24.77% 26.02% 16.30% -
Total Cost 109,618 163,532 253,190 160,378 76,028 109,456 101,928 1.21%
-
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 6,111 - - - -
Div Payout % - - - 22.56% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
NOSH 280,084 279,804 279,664 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 28.20% 4.87% 15.73% 14.37% 3.39% 2.61% 7.07% -
ROE 7.93% 2.96% 11.78% 10.31% 1.07% 1.22% 4.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 55.12 61.47 109.84 91.94 42.49 60.63 58.92 -1.10%
EPS 15.54 3.50 21.46 13.30 1.40 1.58 4.26 24.04%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.96 1.17 1.49 1.29 1.31 1.30 0.99 12.04%
Adjusted Per Share Value based on latest NOSH - 279,804
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.60 55.85 97.62 60.85 25.57 36.52 35.64 5.65%
EPS 13.99 3.15 15.60 8.80 0.84 0.96 2.59 32.42%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.7639 1.063 1.3242 0.8538 0.7882 0.783 0.5988 19.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.495 0.545 0.615 0.26 0.38 0.465 -
P/RPS 0.73 0.81 0.50 0.67 0.61 0.63 0.79 -1.30%
P/EPS 2.61 14.27 3.10 4.63 18.52 23.93 10.85 -21.12%
EY 38.38 7.01 32.22 21.62 5.40 4.18 9.22 26.80%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.21 0.42 0.37 0.48 0.20 0.29 0.47 -12.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 -
Price 0.37 0.52 0.585 0.60 0.36 0.36 0.485 -
P/RPS 0.67 0.85 0.53 0.65 0.85 0.59 0.82 -3.30%
P/EPS 2.38 14.99 3.33 4.51 25.64 22.67 11.32 -22.86%
EY 42.01 6.67 30.01 22.16 3.90 4.41 8.84 29.63%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.44 0.39 0.47 0.27 0.28 0.49 -14.59%

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