[EMETALL] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.01%
YoY- 353.49%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 178,038 293,700 192,874 113,793 100,716 120,144 119,433 6.87%
PBT 9,448 44,580 27,189 6,525 -1,964 14,193 27,438 -16.27%
Tax -3,652 -3,972 -2,934 -1,156 -1,069 -2,101 -853 27.41%
NP 5,796 40,608 24,254 5,369 -3,033 12,092 26,585 -22.41%
-
NP to SH 6,657 40,174 24,373 5,374 -3,025 12,100 26,590 -20.60%
-
Tax Rate 38.65% 8.91% 10.79% 17.72% - 14.80% 3.11% -
Total Cost 172,242 253,092 168,620 108,424 103,749 108,052 92,848 10.84%
-
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 4,609 4,074 - - - 5,621 -
Div Payout % - 11.47% 16.72% - - - 21.14% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 171,171 8.54%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.26% 13.83% 12.58% 4.72% -3.01% 10.06% 22.26% -
ROE 2.06% 10.30% 9.13% 2.10% -1.28% 6.38% 15.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.31 106.19 94.68 60.14 54.38 64.66 70.82 -1.59%
EPS 2.40 16.63 11.96 2.88 -1.63 6.47 15.77 -26.92%
DPS 0.00 1.67 2.00 0.00 0.00 0.00 3.33 -
NAPS 1.17 1.41 1.31 1.35 1.28 1.02 1.05 1.81%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 57.85 95.42 62.67 36.97 32.72 39.04 38.80 6.88%
EPS 2.16 13.05 7.92 1.75 -0.98 3.93 8.64 -20.62%
DPS 0.00 1.50 1.32 0.00 0.00 0.00 1.83 -
NAPS 1.0524 1.267 0.867 0.8299 0.7702 0.6158 0.5754 10.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.50 0.655 0.605 0.315 0.36 0.455 0.755 -
P/RPS 0.78 0.62 0.64 0.52 0.66 0.70 1.07 -5.12%
P/EPS 20.79 4.51 5.06 11.09 -22.04 6.99 4.79 27.70%
EY 4.81 22.18 19.78 9.02 -4.54 14.31 20.88 -21.69%
DY 0.00 2.54 3.31 0.00 0.00 0.00 4.42 -
P/NAPS 0.43 0.46 0.46 0.23 0.28 0.45 0.72 -8.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 -
Price 0.50 0.66 0.525 0.69 0.375 0.44 0.82 -
P/RPS 0.78 0.62 0.55 1.15 0.69 0.68 1.16 -6.39%
P/EPS 20.79 4.54 4.39 24.29 -22.96 6.76 5.20 25.96%
EY 4.81 22.01 22.79 4.12 -4.36 14.80 19.23 -20.61%
DY 0.00 2.53 3.81 0.00 0.00 0.00 4.07 -
P/NAPS 0.43 0.47 0.40 0.51 0.29 0.43 0.78 -9.44%

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