[EMETALL] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.89%
YoY- -73.05%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 162,513 95,898 162,291 112,563 140,361 93,888 69,943 15.07%
PBT 11,139 7,662 11,379 4,657 8,194 16,535 26,487 -13.43%
Tax -1,646 373 -2,187 -1,500 3,520 -1,251 -258 36.16%
NP 9,493 8,035 9,192 3,157 11,714 15,284 26,229 -15.57%
-
NP to SH 9,497 8,035 9,192 3,157 11,714 15,284 26,229 -15.56%
-
Tax Rate 14.78% -4.87% 19.22% 32.21% -42.96% 7.57% 0.97% -
Total Cost 153,020 87,863 153,099 109,406 128,647 78,604 43,714 23.21%
-
Net Worth 133,679 132,282 125,021 118,170 115,657 70,416 86,859 7.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,284 4,294 2,138 - 4,190 2,750 30 128.53%
Div Payout % 45.12% 53.45% 23.27% - 35.77% 18.00% 0.12% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 133,679 132,282 125,021 118,170 115,657 70,416 86,859 7.44%
NOSH 171,383 171,794 171,262 171,262 167,619 110,026 109,948 7.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.84% 8.38% 5.66% 2.80% 8.35% 16.28% 37.50% -
ROE 7.10% 6.07% 7.35% 2.67% 10.13% 21.70% 30.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 94.82 55.82 94.76 65.73 83.74 85.33 63.61 6.87%
EPS 5.54 4.68 5.37 1.84 6.99 13.89 23.86 -21.59%
DPS 2.50 2.50 1.25 0.00 2.50 2.50 0.03 108.92%
NAPS 0.78 0.77 0.73 0.69 0.69 0.64 0.79 -0.21%
Adjusted Per Share Value based on latest NOSH - 171,262
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.80 31.16 52.73 36.57 45.60 30.50 22.72 15.08%
EPS 3.09 2.61 2.99 1.03 3.81 4.97 8.52 -15.54%
DPS 1.39 1.40 0.69 0.00 1.36 0.89 0.01 127.51%
NAPS 0.4343 0.4298 0.4062 0.3839 0.3758 0.2288 0.2822 7.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.31 0.49 0.44 0.60 1.01 0.99 0.79 -
P/RPS 0.33 0.88 0.46 0.91 1.21 1.16 1.24 -19.79%
P/EPS 5.59 10.48 8.20 32.55 14.45 7.13 3.31 9.12%
EY 17.88 9.55 12.20 3.07 6.92 14.03 30.20 -8.36%
DY 8.06 5.10 2.84 0.00 2.48 2.53 0.04 142.03%
P/NAPS 0.40 0.64 0.60 0.87 1.46 1.55 1.00 -14.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 -
Price 0.36 0.48 0.45 0.50 0.90 0.82 0.70 -
P/RPS 0.38 0.86 0.47 0.76 1.07 0.96 1.10 -16.22%
P/EPS 6.50 10.26 8.38 27.12 12.88 5.90 2.93 14.19%
EY 15.39 9.74 11.93 3.69 7.76 16.94 34.08 -12.40%
DY 6.94 5.21 2.78 0.00 2.78 3.05 0.04 136.07%
P/NAPS 0.46 0.62 0.62 0.72 1.30 1.28 0.89 -10.41%

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