[EMETALL] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -30.78%
YoY- 16.33%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 190,045 104,120 117,142 126,054 106,843 106,266 62,679 20.28%
PBT 19,674 2,565 542 12,193 9,411 20,857 -1,203 -
Tax -3,944 618 26 -1,777 -301 664 -552 38.74%
NP 15,730 3,183 568 10,416 9,110 21,521 -1,755 -
-
NP to SH 15,862 3,161 581 10,599 9,111 21,520 -2,241 -
-
Tax Rate 20.05% -24.09% -4.80% 14.57% 3.20% -3.18% - -
Total Cost 174,315 100,937 116,574 115,638 97,733 84,745 64,434 18.02%
-
Net Worth 262,787 242,601 240,980 184,300 168,651 163,876 76,500 22.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,055 - - 4,216 - 4,223 - -
Div Payout % 19.26% - - 39.78% - 19.63% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,787 242,601 240,980 184,300 168,651 163,876 76,500 22.81%
NOSH 206,807 188,288 188,288 188,288 171,171 168,945 90,000 14.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.28% 3.06% 0.48% 8.26% 8.53% 20.25% -2.80% -
ROE 6.04% 1.30% 0.24% 5.75% 5.40% 13.13% -2.93% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 93.29 56.22 63.19 67.71 63.35 62.90 69.64 4.98%
EPS 7.79 1.71 0.31 5.69 5.40 12.74 -2.49 -
DPS 1.50 0.00 0.00 2.26 0.00 2.50 0.00 -
NAPS 1.29 1.31 1.30 0.99 1.00 0.97 0.85 7.19%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 61.75 33.83 38.06 40.96 34.71 34.53 20.36 20.29%
EPS 5.15 1.03 0.19 3.44 2.96 6.99 -0.73 -
DPS 0.99 0.00 0.00 1.37 0.00 1.37 0.00 -
NAPS 0.8538 0.7882 0.783 0.5988 0.548 0.5324 0.2486 22.80%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.615 0.26 0.38 0.465 0.76 0.75 0.24 -
P/RPS 0.66 0.46 0.60 0.69 1.20 1.19 0.34 11.67%
P/EPS 7.90 15.23 121.24 8.17 14.07 5.89 -9.64 -
EY 12.66 6.56 0.82 12.24 7.11 16.98 -10.38 -
DY 2.44 0.00 0.00 4.87 0.00 3.33 0.00 -
P/NAPS 0.48 0.20 0.29 0.47 0.76 0.77 0.28 9.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 27/08/15 -
Price 0.60 0.36 0.36 0.485 0.79 0.805 0.205 -
P/RPS 0.64 0.64 0.57 0.72 1.25 1.28 0.29 14.08%
P/EPS 7.71 21.09 114.86 8.52 14.62 6.32 -8.23 -
EY 12.98 4.74 0.87 11.74 6.84 15.82 -12.15 -
DY 2.50 0.00 0.00 4.67 0.00 3.11 0.00 -
P/NAPS 0.47 0.27 0.28 0.49 0.79 0.83 0.24 11.84%

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