[EMETALL] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 278.1%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 105,649 79,660 64,419 76,259 144,874 162,515 95,898 1.62%
PBT 12,678 5,566 -2,303 6,970 5,612 11,139 8,381 7.13%
Tax -215 610 -470 -743 -645 -1,646 373 -
NP 12,463 6,176 -2,773 6,227 4,967 9,493 8,754 6.05%
-
NP to SH 12,462 5,216 -2,777 6,250 4,977 9,497 8,754 6.05%
-
Tax Rate 1.70% -10.96% - 10.66% 11.49% 14.78% -4.45% -
Total Cost 93,186 73,484 67,192 70,032 139,907 153,022 87,144 1.12%
-
Net Worth 156,845 125,412 143,057 146,779 142,300 143,896 131,909 2.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,216 - - - - 4,282 4,282 -0.25%
Div Payout % 33.83% - - - - 45.09% 48.92% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 156,845 125,412 143,057 146,779 142,300 143,896 131,909 2.92%
NOSH 171,171 142,513 168,303 168,712 169,405 171,305 171,311 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.80% 7.75% -4.30% 8.17% 3.43% 5.84% 9.13% -
ROE 7.95% 4.16% -1.94% 4.26% 3.50% 6.60% 6.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.64 55.90 38.28 45.20 85.52 94.87 55.98 1.88%
EPS 7.39 3.66 -1.65 3.71 2.94 5.56 5.11 6.33%
DPS 2.50 0.00 0.00 0.00 0.00 2.50 2.50 0.00%
NAPS 0.93 0.88 0.85 0.87 0.84 0.84 0.77 3.19%
Adjusted Per Share Value based on latest NOSH - 168,713
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.33 25.88 20.93 24.78 47.07 52.80 31.16 1.62%
EPS 4.05 1.69 -0.90 2.03 1.62 3.09 2.84 6.08%
DPS 1.37 0.00 0.00 0.00 0.00 1.39 1.39 -0.24%
NAPS 0.5096 0.4075 0.4648 0.4769 0.4623 0.4675 0.4286 2.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.59 0.295 0.26 0.285 0.31 0.31 0.49 -
P/RPS 0.94 0.53 0.68 0.63 0.36 0.33 0.88 1.10%
P/EPS 7.98 8.06 -15.76 7.69 10.55 5.59 9.59 -3.01%
EY 12.52 12.41 -6.35 13.00 9.48 17.88 10.43 3.08%
DY 4.24 0.00 0.00 0.00 0.00 8.06 5.10 -3.02%
P/NAPS 0.63 0.34 0.31 0.33 0.37 0.37 0.64 -0.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.64 0.26 0.28 0.30 0.295 0.36 0.48 -
P/RPS 1.02 0.47 0.73 0.66 0.34 0.38 0.86 2.88%
P/EPS 8.66 7.10 -16.97 8.10 10.04 6.49 9.39 -1.33%
EY 11.55 14.08 -5.89 12.35 9.96 15.40 10.65 1.36%
DY 3.91 0.00 0.00 0.00 0.00 6.94 5.21 -4.66%
P/NAPS 0.69 0.30 0.33 0.34 0.35 0.43 0.62 1.79%

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