[EMETALL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.15%
YoY- 200.2%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,874 162,515 95,898 162,291 112,563 140,361 93,888 7.49%
PBT 5,612 11,139 8,381 11,379 4,572 8,194 16,535 -16.46%
Tax -645 -1,646 373 -2,187 -1,510 3,520 -1,251 -10.44%
NP 4,967 9,493 8,754 9,192 3,062 11,714 15,284 -17.06%
-
NP to SH 4,977 9,497 8,754 9,192 3,062 11,714 15,284 -17.04%
-
Tax Rate 11.49% 14.78% -4.45% 19.22% 33.03% -42.96% 7.57% -
Total Cost 139,907 153,022 87,144 153,099 109,501 128,647 78,604 10.07%
-
Net Worth 142,300 143,896 131,909 125,073 118,032 115,579 70,399 12.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,282 4,282 4,283 - 4,187 2,750 -
Div Payout % - 45.09% 48.92% 46.60% - 35.75% 17.99% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 142,300 143,896 131,909 125,073 118,032 115,579 70,399 12.43%
NOSH 169,405 171,305 171,311 171,333 171,061 167,506 110,000 7.45%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.43% 5.84% 9.13% 5.66% 2.72% 8.35% 16.28% -
ROE 3.50% 6.60% 6.64% 7.35% 2.59% 10.13% 21.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.52 94.87 55.98 94.72 65.80 83.79 85.35 0.03%
EPS 2.94 5.56 5.11 5.37 1.79 6.99 9.26 -17.39%
DPS 0.00 2.50 2.50 2.50 0.00 2.50 2.50 -
NAPS 0.84 0.84 0.77 0.73 0.69 0.69 0.64 4.63%
Adjusted Per Share Value based on latest NOSH - 171,262
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.07 52.80 31.16 52.73 36.57 45.60 30.50 7.49%
EPS 1.62 3.09 2.84 2.99 0.99 3.81 4.97 -17.02%
DPS 0.00 1.39 1.39 1.39 0.00 1.36 0.89 -
NAPS 0.4623 0.4675 0.4286 0.4064 0.3835 0.3755 0.2287 12.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.31 0.49 0.44 0.60 1.01 0.99 -
P/RPS 0.36 0.33 0.88 0.46 0.91 1.21 1.16 -17.70%
P/EPS 10.55 5.59 9.59 8.20 33.52 14.44 7.13 6.74%
EY 9.48 17.88 10.43 12.19 2.98 6.92 14.03 -6.31%
DY 0.00 8.06 5.10 5.68 0.00 2.48 2.53 -
P/NAPS 0.37 0.37 0.64 0.60 0.87 1.46 1.55 -21.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.295 0.36 0.48 0.45 0.50 0.90 0.82 -
P/RPS 0.34 0.38 0.86 0.48 0.76 1.07 0.96 -15.87%
P/EPS 10.04 6.49 9.39 8.39 27.93 12.87 5.90 9.25%
EY 9.96 15.40 10.65 11.92 3.58 7.77 16.94 -8.46%
DY 0.00 6.94 5.21 5.56 0.00 2.78 3.05 -
P/NAPS 0.35 0.43 0.62 0.62 0.72 1.30 1.28 -19.41%

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