[EMETALL] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 204.75%
YoY- 216.82%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 183,656 292,567 195,061 130,776 101,218 132,452 118,619 7.55%
PBT -3,910 43,110 21,436 9,143 -8,926 9,961 17,271 -
Tax -5,756 -6,009 -3,661 476 668 -2,333 -523 49.11%
NP -9,666 37,101 17,775 9,619 -8,258 7,628 16,748 -
-
NP to SH -7,215 35,943 17,869 9,633 -8,246 7,812 16,750 -
-
Tax Rate - 13.94% 17.08% -5.21% - 23.42% 3.03% -
Total Cost 193,322 255,466 177,286 121,157 109,476 124,824 101,871 11.26%
-
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 3,457 3,055 - - - 4,216 -
Div Payout % - 9.62% 17.10% - - - 25.17% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 171,171 8.54%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -5.26% 12.68% 9.11% 7.36% -8.16% 5.76% 14.12% -
ROE -2.23% 9.22% 6.70% 3.77% -3.48% 4.12% 9.46% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 66.34 105.78 95.75 69.11 54.66 71.28 70.33 -0.96%
EPS -2.61 13.00 8.77 5.09 -4.45 4.20 9.93 -
DPS 0.00 1.25 1.50 0.00 0.00 0.00 2.50 -
NAPS 1.17 1.41 1.31 1.35 1.28 1.02 1.05 1.81%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.67 95.06 63.38 42.49 32.89 43.03 38.54 7.55%
EPS -2.34 11.68 5.81 3.13 -2.68 2.54 5.44 -
DPS 0.00 1.12 0.99 0.00 0.00 0.00 1.37 -
NAPS 1.0524 1.267 0.867 0.8299 0.7702 0.6158 0.5754 10.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.50 0.655 0.605 0.315 0.36 0.455 0.755 -
P/RPS 0.75 0.62 0.63 0.46 0.66 0.64 1.07 -5.74%
P/EPS -19.19 5.04 6.90 6.19 -8.09 10.82 7.60 -
EY -5.21 19.84 14.50 16.16 -12.37 9.24 13.15 -
DY 0.00 1.91 2.48 0.00 0.00 0.00 3.31 -
P/NAPS 0.43 0.46 0.46 0.23 0.28 0.45 0.72 -8.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 -
Price 0.50 0.66 0.525 0.69 0.375 0.44 0.82 -
P/RPS 0.75 0.62 0.55 1.00 0.69 0.62 1.17 -7.14%
P/EPS -19.19 5.08 5.99 13.55 -8.42 10.47 8.26 -
EY -5.21 19.69 16.71 7.38 -11.87 9.55 12.11 -
DY 0.00 1.89 2.86 0.00 0.00 0.00 3.05 -
P/NAPS 0.43 0.47 0.40 0.51 0.29 0.43 0.78 -9.44%

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