[EMETALL] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.35%
YoY- -94.52%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 273,529 190,045 104,120 117,142 126,054 106,843 106,266 17.05%
PBT 39,160 19,674 2,565 542 12,193 9,411 20,857 11.06%
Tax -4,148 -3,944 618 26 -1,777 -301 664 -
NP 35,012 15,730 3,183 568 10,416 9,110 21,521 8.44%
-
NP to SH 34,564 15,862 3,161 581 10,599 9,111 21,520 8.21%
-
Tax Rate 10.59% 20.05% -24.09% -4.80% 14.57% 3.20% -3.18% -
Total Cost 238,517 174,315 100,937 116,574 115,638 97,733 84,745 18.81%
-
Net Worth 407,558 262,787 242,601 240,980 184,300 168,651 163,876 16.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 3,055 - - 4,216 - 4,223 -
Div Payout % - 19.26% - - 39.78% - 19.63% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 407,558 262,787 242,601 240,980 184,300 168,651 163,876 16.38%
NOSH 279,664 206,807 188,288 188,288 188,288 171,171 168,945 8.75%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.80% 8.28% 3.06% 0.48% 8.26% 8.53% 20.25% -
ROE 8.48% 6.04% 1.30% 0.24% 5.75% 5.40% 13.13% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 100.00 93.29 56.22 63.19 67.71 63.35 62.90 8.02%
EPS 12.64 7.79 1.71 0.31 5.69 5.40 12.74 -0.13%
DPS 0.00 1.50 0.00 0.00 2.26 0.00 2.50 -
NAPS 1.49 1.29 1.31 1.30 0.99 1.00 0.97 7.41%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 88.87 61.75 33.83 38.06 40.96 34.71 34.53 17.05%
EPS 11.23 5.15 1.03 0.19 3.44 2.96 6.99 8.21%
DPS 0.00 0.99 0.00 0.00 1.37 0.00 1.37 -
NAPS 1.3242 0.8538 0.7882 0.783 0.5988 0.548 0.5324 16.39%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.545 0.615 0.26 0.38 0.465 0.76 0.75 -
P/RPS 0.55 0.66 0.46 0.60 0.69 1.20 1.19 -12.06%
P/EPS 4.31 7.90 15.23 121.24 8.17 14.07 5.89 -5.06%
EY 23.19 12.66 6.56 0.82 12.24 7.11 16.98 5.32%
DY 0.00 2.44 0.00 0.00 4.87 0.00 3.33 -
P/NAPS 0.37 0.48 0.20 0.29 0.47 0.76 0.77 -11.49%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 -
Price 0.585 0.60 0.36 0.36 0.485 0.79 0.805 -
P/RPS 0.58 0.64 0.64 0.57 0.72 1.25 1.28 -12.35%
P/EPS 4.63 7.71 21.09 114.86 8.52 14.62 6.32 -5.05%
EY 21.60 12.98 4.74 0.87 11.74 6.84 15.82 5.32%
DY 0.00 2.50 0.00 0.00 4.67 0.00 3.11 -
P/NAPS 0.39 0.47 0.27 0.28 0.49 0.79 0.83 -11.82%

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