[EMETALL] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -407.4%
YoY- -173.55%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 70,052 51,014 45,998 19,342 35,266 28,868 17,092 26.49%
PBT 8,834 4,884 3,122 -3,456 6,012 8,244 384 68.60%
Tax -2,006 -145 -428 -286 -928 -372 -150 54.03%
NP 6,828 4,739 2,694 -3,742 5,084 7,872 234 75.41%
-
NP to SH 6,117 4,738 2,731 -3,741 5,086 7,873 234 72.23%
-
Tax Rate 22.71% 2.97% 13.71% - 15.44% 4.51% 39.06% -
Total Cost 63,224 46,275 43,304 23,084 30,182 20,996 16,858 24.63%
-
Net Worth 389,960 266,861 255,442 237,045 189,532 177,083 163,800 15.54%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,457 - - - - 4,216 - -
Div Payout % 56.52% - - - - 53.55% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 389,960 266,861 255,442 237,045 189,532 177,083 163,800 15.54%
NOSH 279,664 206,807 206,807 188,288 188,288 171,171 167,142 8.95%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.75% 9.29% 5.86% -19.35% 14.42% 27.27% 1.37% -
ROE 1.57% 1.78% 1.07% -1.58% 2.68% 4.45% 0.14% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 25.33 25.04 24.31 10.44 18.98 17.12 10.23 16.30%
EPS 2.21 2.33 1.44 -2.02 2.74 4.67 0.14 58.35%
DPS 1.25 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.41 1.31 1.35 1.28 1.02 1.05 0.98 6.24%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 22.76 16.57 14.94 6.28 11.46 9.38 5.55 26.50%
EPS 1.99 1.54 0.89 -1.22 1.65 2.56 0.08 70.81%
DPS 1.12 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 1.267 0.867 0.8299 0.7702 0.6158 0.5754 0.5322 15.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.655 0.605 0.315 0.36 0.455 0.755 0.77 -
P/RPS 2.59 2.42 1.30 3.45 2.40 4.41 7.53 -16.28%
P/EPS 29.61 26.01 21.82 -17.82 16.62 16.17 550.00 -38.53%
EY 3.38 3.84 4.58 -5.61 6.02 6.18 0.18 62.99%
DY 1.91 0.00 0.00 0.00 0.00 3.31 0.00 -
P/NAPS 0.46 0.46 0.23 0.28 0.45 0.72 0.79 -8.61%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 30/11/16 -
Price 0.66 0.525 0.69 0.375 0.44 0.82 0.58 -
P/RPS 2.61 2.10 2.84 3.59 2.32 4.79 5.67 -12.12%
P/EPS 29.84 22.57 47.81 -18.56 16.08 17.57 414.29 -35.48%
EY 3.35 4.43 2.09 -5.39 6.22 5.69 0.24 55.13%
DY 1.89 0.00 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.47 0.40 0.51 0.29 0.43 0.78 0.59 -3.71%

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