[EMETALL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.15%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 113,793 100,716 120,144 119,433 102,140 78,676 63,681 10.14%
PBT 6,525 -1,964 14,193 27,438 21,314 5,389 -2,769 -
Tax -1,156 -1,069 -2,101 -853 -442 -494 -242 29.74%
NP 5,369 -3,033 12,092 26,585 20,872 4,894 -3,012 -
-
NP to SH 5,374 -3,025 12,100 26,590 20,873 4,890 -3,014 -
-
Tax Rate 17.72% - 14.80% 3.11% 2.07% 9.17% - -
Total Cost 108,424 103,749 108,052 92,848 81,268 73,781 66,693 8.42%
-
Net Worth 255,442 237,045 189,532 177,083 165,322 146,383 145,108 9.87%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 5,621 5,623 - - -
Div Payout % - - - 21.14% 26.94% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 255,442 237,045 189,532 177,083 165,322 146,383 145,108 9.87%
NOSH 206,807 188,288 188,288 171,171 168,696 168,256 168,731 3.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.72% -3.01% 10.06% 22.26% 20.43% 6.22% -4.73% -
ROE 2.10% -1.28% 6.38% 15.02% 12.63% 3.34% -2.08% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.14 54.38 64.66 70.82 60.55 46.76 37.74 8.06%
EPS 2.88 -1.63 6.47 15.77 12.37 2.91 -1.79 -
DPS 0.00 0.00 0.00 3.33 3.33 0.00 0.00 -
NAPS 1.35 1.28 1.02 1.05 0.98 0.87 0.86 7.79%
Adjusted Per Share Value based on latest NOSH - 171,171
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 36.97 32.72 39.04 38.80 33.19 25.56 20.69 10.14%
EPS 1.75 -0.98 3.93 8.64 6.78 1.59 -0.98 -
DPS 0.00 0.00 0.00 1.83 1.83 0.00 0.00 -
NAPS 0.8299 0.7702 0.6158 0.5754 0.5371 0.4756 0.4715 9.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.315 0.36 0.455 0.755 0.77 0.21 0.31 -
P/RPS 0.52 0.66 0.70 1.07 1.27 0.45 0.82 -7.30%
P/EPS 11.09 -22.04 6.99 4.79 6.22 7.22 -17.35 -
EY 9.02 -4.54 14.31 20.88 16.07 13.84 -5.76 -
DY 0.00 0.00 0.00 4.42 4.33 0.00 0.00 -
P/NAPS 0.23 0.28 0.45 0.72 0.79 0.24 0.36 -7.18%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 23/11/18 24/11/17 30/11/16 18/11/15 25/11/14 -
Price 0.69 0.375 0.44 0.82 0.58 0.22 0.30 -
P/RPS 1.15 0.69 0.68 1.16 0.96 0.47 0.79 6.45%
P/EPS 24.29 -22.96 6.76 5.20 4.69 7.57 -16.79 -
EY 4.12 -4.36 14.80 19.23 21.33 13.21 -5.96 -
DY 0.00 0.00 0.00 4.07 5.75 0.00 0.00 -
P/NAPS 0.51 0.29 0.43 0.78 0.59 0.25 0.35 6.46%

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