[EMETALL] YoY TTM 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- -1519.28%
YoY- -205.56%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 292,567 195,061 130,776 101,218 132,452 118,619 97,258 20.13%
PBT 43,110 21,436 9,143 -8,926 9,961 17,271 17,509 16.19%
Tax -6,009 -3,661 476 668 -2,333 -523 649 -
NP 37,101 17,775 9,619 -8,258 7,628 16,748 18,158 12.64%
-
NP to SH 35,943 17,869 9,633 -8,246 7,812 16,750 18,161 12.04%
-
Tax Rate 13.94% 17.08% -5.21% - 23.42% 3.03% -3.71% -
Total Cost 255,466 177,286 121,157 109,476 124,824 101,871 79,100 21.56%
-
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 3,055 - - - 4,216 4,223 -3.27%
Div Payout % 9.62% 17.10% - - - 25.17% 23.26% -
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 12.68% 9.11% 7.36% -8.16% 5.76% 14.12% 18.67% -
ROE 9.22% 6.70% 3.77% -3.48% 4.12% 9.46% 11.09% -
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 105.78 95.75 69.11 54.66 71.28 70.33 58.19 10.46%
EPS 13.00 8.77 5.09 -4.45 4.20 9.93 10.87 3.02%
DPS 1.25 1.50 0.00 0.00 0.00 2.50 2.53 -11.08%
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 95.06 63.38 42.49 32.89 43.03 38.54 31.60 20.13%
EPS 11.68 5.81 3.13 -2.68 2.54 5.44 5.90 12.04%
DPS 1.12 0.99 0.00 0.00 0.00 1.37 1.37 -3.30%
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 0.62 0.63 0.46 0.66 0.64 1.07 1.32 -11.82%
P/EPS 5.04 6.90 6.19 -8.09 10.82 7.60 7.09 -5.52%
EY 19.84 14.50 16.16 -12.37 9.24 13.15 14.11 5.84%
DY 1.91 2.48 0.00 0.00 0.00 3.31 3.28 -8.61%
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 0.62 0.55 1.00 0.69 0.62 1.17 1.00 -7.65%
P/EPS 5.08 5.99 13.55 -8.42 10.47 8.26 5.34 -0.82%
EY 19.69 16.71 7.38 -11.87 9.55 12.11 18.73 0.83%
DY 1.89 2.86 0.00 0.00 0.00 3.05 4.36 -12.99%
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