[EMETALL] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 51.67%
YoY- -54.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 192,874 113,793 100,716 120,144 119,433 102,140 78,676 16.10%
PBT 27,189 6,525 -1,964 14,193 27,438 21,314 5,389 30.93%
Tax -2,934 -1,156 -1,069 -2,101 -853 -442 -494 34.53%
NP 24,254 5,369 -3,033 12,092 26,585 20,872 4,894 30.54%
-
NP to SH 24,373 5,374 -3,025 12,100 26,590 20,873 4,890 30.66%
-
Tax Rate 10.79% 17.72% - 14.80% 3.11% 2.07% 9.17% -
Total Cost 168,620 108,424 103,749 108,052 92,848 81,268 73,781 14.75%
-
Net Worth 266,861 255,442 237,045 189,532 177,083 165,322 146,383 10.51%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,074 - - - 5,621 5,623 - -
Div Payout % 16.72% - - - 21.14% 26.94% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 266,861 255,442 237,045 189,532 177,083 165,322 146,383 10.51%
NOSH 206,807 206,807 188,288 188,288 171,171 168,696 168,256 3.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.58% 4.72% -3.01% 10.06% 22.26% 20.43% 6.22% -
ROE 9.13% 2.10% -1.28% 6.38% 15.02% 12.63% 3.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 94.68 60.14 54.38 64.66 70.82 60.55 46.76 12.46%
EPS 11.96 2.88 -1.63 6.47 15.77 12.37 2.91 26.53%
DPS 2.00 0.00 0.00 0.00 3.33 3.33 0.00 -
NAPS 1.31 1.35 1.28 1.02 1.05 0.98 0.87 7.05%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 62.67 36.97 32.72 39.04 38.80 33.19 25.56 16.10%
EPS 7.92 1.75 -0.98 3.93 8.64 6.78 1.59 30.65%
DPS 1.32 0.00 0.00 0.00 1.83 1.83 0.00 -
NAPS 0.867 0.8299 0.7702 0.6158 0.5754 0.5371 0.4756 10.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.605 0.315 0.36 0.455 0.755 0.77 0.21 -
P/RPS 0.64 0.52 0.66 0.70 1.07 1.27 0.45 6.04%
P/EPS 5.06 11.09 -22.04 6.99 4.79 6.22 7.22 -5.74%
EY 19.78 9.02 -4.54 14.31 20.88 16.07 13.84 6.12%
DY 3.31 0.00 0.00 0.00 4.42 4.33 0.00 -
P/NAPS 0.46 0.23 0.28 0.45 0.72 0.79 0.24 11.44%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 30/11/16 18/11/15 -
Price 0.525 0.69 0.375 0.44 0.82 0.58 0.22 -
P/RPS 0.55 1.15 0.69 0.68 1.16 0.96 0.47 2.65%
P/EPS 4.39 24.29 -22.96 6.76 5.20 4.69 7.57 -8.67%
EY 22.79 4.12 -4.36 14.80 19.23 21.33 13.21 9.50%
DY 3.81 0.00 0.00 0.00 4.07 5.75 0.00 -
P/NAPS 0.40 0.51 0.29 0.43 0.78 0.59 0.25 8.14%

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