[EMETALL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -37.56%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 106,266 62,679 64,939 122,160 154,851 119,691 146,924 -5.25%
PBT 20,857 -1,203 5,537 3,051 8,072 7,915 11,934 9.74%
Tax 664 -552 -627 -544 -1,840 287 -2,005 -
NP 21,521 -1,755 4,910 2,507 6,232 8,202 9,929 13.74%
-
NP to SH 21,520 -2,241 4,918 2,527 6,240 8,202 9,929 13.74%
-
Tax Rate -3.18% - 11.32% 17.83% 22.79% -3.63% 16.80% -
Total Cost 84,745 64,434 60,029 119,653 148,619 111,489 136,995 -7.68%
-
Net Worth 163,876 76,500 147,920 167,999 140,739 131,575 128,238 4.16%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,223 - - - 4,284 4,294 - -
Div Payout % 19.63% - - - 68.66% 52.36% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 163,876 76,500 147,920 167,999 140,739 131,575 128,238 4.16%
NOSH 168,945 90,000 172,000 200,000 169,565 170,877 170,985 -0.19%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.25% -2.80% 7.56% 2.05% 4.02% 6.85% 6.76% -
ROE 13.13% -2.93% 3.32% 1.50% 4.43% 6.23% 7.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.90 69.64 37.76 61.08 91.32 70.04 85.93 -5.06%
EPS 12.74 -2.49 2.86 1.26 3.68 4.80 5.81 13.96%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.97 0.85 0.86 0.84 0.83 0.77 0.75 4.37%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.53 20.36 21.10 39.69 50.31 38.89 47.74 -5.25%
EPS 6.99 -0.73 1.60 0.82 2.03 2.66 3.23 13.71%
DPS 1.37 0.00 0.00 0.00 1.39 1.40 0.00 -
NAPS 0.5324 0.2486 0.4806 0.5458 0.4573 0.4275 0.4167 4.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.75 0.24 0.34 0.33 0.35 0.44 0.45 -
P/RPS 1.19 0.34 0.90 0.54 0.38 0.63 0.52 14.78%
P/EPS 5.89 -9.64 11.89 26.12 9.51 9.17 7.75 -4.46%
EY 16.98 -10.38 8.41 3.83 10.51 10.91 12.90 4.68%
DY 3.33 0.00 0.00 0.00 7.14 5.68 0.00 -
P/NAPS 0.77 0.28 0.40 0.39 0.42 0.57 0.60 4.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 28/08/12 26/08/11 26/08/10 -
Price 0.805 0.205 0.36 0.30 0.32 0.41 0.42 -
P/RPS 1.28 0.29 0.95 0.49 0.35 0.59 0.49 17.33%
P/EPS 6.32 -8.23 12.59 23.74 8.70 8.54 7.23 -2.21%
EY 15.82 -12.15 7.94 4.21 11.50 11.71 13.83 2.26%
DY 3.11 0.00 0.00 0.00 7.81 6.10 0.00 -
P/NAPS 0.83 0.24 0.42 0.36 0.39 0.53 0.56 6.77%

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