[EMETALL] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -74.4%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 216,947 135,751 120,968 115,789 131,919 105,649 79,660 18.15%
PBT 30,066 5,938 2,776 3,192 19,895 12,678 5,566 32.42%
Tax -5,230 -2,328 540 -106 -1,223 -215 610 -
NP 24,836 3,610 3,316 3,086 18,672 12,463 6,176 26.07%
-
NP to SH 24,092 3,620 3,332 3,097 18,680 12,462 5,216 29.01%
-
Tax Rate 17.40% 39.21% -19.45% 3.32% 6.15% 1.70% -10.96% -
Total Cost 192,111 132,141 117,652 112,703 113,247 93,186 73,484 17.35%
-
Net Worth 272,972 268,898 242,601 176,341 191,707 156,845 125,412 13.82%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 4,396 4,216 - -
Div Payout % - - - - 23.54% 33.83% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 272,972 268,898 242,601 176,341 191,707 156,845 125,412 13.82%
NOSH 206,807 206,807 188,288 188,288 188,288 171,171 142,513 6.39%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.45% 2.66% 2.74% 2.67% 14.15% 11.80% 7.75% -
ROE 8.83% 1.35% 1.37% 1.76% 9.74% 7.95% 4.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 106.50 66.64 65.32 62.38 75.01 62.64 55.90 11.33%
EPS 11.83 1.90 1.80 1.66 10.96 7.39 3.66 21.57%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.34 1.32 1.31 0.95 1.09 0.93 0.88 7.25%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.49 44.11 39.30 37.62 42.86 34.33 25.88 18.15%
EPS 7.83 1.18 1.08 1.01 6.07 4.05 1.69 29.08%
DPS 0.00 0.00 0.00 0.00 1.43 1.37 0.00 -
NAPS 0.8869 0.8737 0.7882 0.5729 0.6229 0.5096 0.4075 13.82%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.48 0.715 0.445 0.42 0.745 0.59 0.295 -
P/RPS 0.45 1.07 0.68 0.67 0.99 0.94 0.53 -2.68%
P/EPS 4.06 40.24 24.73 25.17 7.01 7.98 8.06 -10.79%
EY 24.64 2.49 4.04 3.97 14.26 12.52 12.41 12.09%
DY 0.00 0.00 0.00 0.00 3.36 4.24 0.00 -
P/NAPS 0.36 0.54 0.34 0.44 0.68 0.63 0.34 0.95%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/03/21 25/02/20 27/02/19 22/02/18 21/02/17 29/02/16 -
Price 0.465 0.645 0.33 0.43 0.775 0.64 0.26 -
P/RPS 0.44 0.97 0.51 0.69 1.03 1.02 0.47 -1.09%
P/EPS 3.93 36.30 18.34 25.77 7.30 8.66 7.10 -9.37%
EY 25.43 2.76 5.45 3.88 13.70 11.55 14.08 10.34%
DY 0.00 0.00 0.00 0.00 3.23 3.91 0.00 -
P/NAPS 0.35 0.49 0.25 0.45 0.71 0.69 0.30 2.60%

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