[EMETALL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.98%
YoY- -44.91%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 151,088 135,516 136,990 126,757 129,347 134,117 81,668 10.78%
PBT 6,974 7,457 14,414 4,957 5,486 15,765 18,366 -14.89%
Tax -2,374 453 -2,102 -1,416 942 259 949 -
NP 4,600 7,910 12,312 3,541 6,428 16,024 19,315 -21.25%
-
NP to SH 4,615 7,910 12,312 3,541 6,428 16,024 19,315 -21.20%
-
Tax Rate 34.04% -6.07% 14.58% 28.57% -17.17% -1.64% -5.17% -
Total Cost 146,488 127,606 124,678 123,216 122,919 118,093 62,353 15.28%
-
Net Worth 143,733 137,157 132,009 121,724 121,915 119,409 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,284 4,294 - 2,138 4,190 - - -
Div Payout % 92.84% 54.30% - 60.41% 65.19% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 143,733 137,157 132,009 121,724 121,915 119,409 0 -
NOSH 169,097 171,447 171,440 171,442 171,712 168,181 110,120 7.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.04% 5.84% 8.99% 2.79% 4.97% 11.95% 23.65% -
ROE 3.21% 5.77% 9.33% 2.91% 5.27% 13.42% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 89.35 79.04 79.91 73.94 75.33 79.75 74.16 3.15%
EPS 2.73 4.61 7.18 2.07 3.74 9.53 17.54 -26.63%
DPS 2.50 2.50 0.00 1.25 2.44 0.00 0.00 -
NAPS 0.85 0.80 0.77 0.71 0.71 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.09 44.03 44.51 41.18 42.03 43.58 26.53 10.79%
EPS 1.50 2.57 4.00 1.15 2.09 5.21 6.28 -21.21%
DPS 1.39 1.40 0.00 0.69 1.36 0.00 0.00 -
NAPS 0.467 0.4456 0.4289 0.3955 0.3961 0.388 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.28 0.42 0.51 0.67 0.99 0.89 -
P/RPS 0.35 0.35 0.53 0.69 0.89 1.24 1.20 -18.54%
P/EPS 11.36 6.07 5.85 24.69 17.90 10.39 5.07 14.37%
EY 8.80 16.48 17.10 4.05 5.59 9.62 19.71 -12.56%
DY 8.06 8.93 0.00 2.45 3.64 0.00 0.00 -
P/NAPS 0.36 0.35 0.55 0.72 0.94 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 -
Price 0.30 0.31 0.50 0.46 0.60 0.98 0.87 -
P/RPS 0.34 0.39 0.63 0.62 0.80 1.23 1.17 -18.59%
P/EPS 10.99 6.72 6.96 22.27 16.03 10.29 4.96 14.16%
EY 9.10 14.88 14.36 4.49 6.24 9.72 20.16 -12.40%
DY 8.33 8.06 0.00 2.72 4.07 0.00 0.00 -
P/NAPS 0.35 0.39 0.65 0.65 0.85 1.38 0.00 -

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