[EMETALL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 159.59%
YoY- 191.16%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,874 162,513 95,898 162,291 112,563 140,361 93,888 7.49%
PBT 5,613 11,139 7,662 11,379 4,657 8,194 16,535 -16.46%
Tax -645 -1,646 373 -2,187 -1,500 3,520 -1,251 -10.44%
NP 4,968 9,493 8,035 9,192 3,157 11,714 15,284 -17.06%
-
NP to SH 4,982 9,497 8,035 9,192 3,157 11,714 15,284 -17.02%
-
Tax Rate 11.49% 14.78% -4.87% 19.22% 32.21% -42.96% 7.57% -
Total Cost 139,906 153,020 87,863 153,099 109,406 128,647 78,604 10.07%
-
Net Worth 137,199 133,679 132,282 125,021 118,170 115,657 70,416 11.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,284 4,294 2,138 - 4,190 2,750 -
Div Payout % - 45.12% 53.45% 23.27% - 35.77% 18.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 137,199 133,679 132,282 125,021 118,170 115,657 70,416 11.74%
NOSH 163,333 171,383 171,794 171,262 171,262 167,619 110,026 6.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.43% 5.84% 8.38% 5.66% 2.80% 8.35% 16.28% -
ROE 3.63% 7.10% 6.07% 7.35% 2.67% 10.13% 21.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.70 94.82 55.82 94.76 65.73 83.74 85.33 0.64%
EPS 3.05 5.54 4.68 5.37 1.84 6.99 13.89 -22.30%
DPS 0.00 2.50 2.50 1.25 0.00 2.50 2.50 -
NAPS 0.84 0.78 0.77 0.73 0.69 0.69 0.64 4.63%
Adjusted Per Share Value based on latest NOSH - 171,262
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.07 52.80 31.16 52.73 36.57 45.60 30.50 7.49%
EPS 1.62 3.09 2.61 2.99 1.03 3.81 4.97 -17.02%
DPS 0.00 1.39 1.40 0.69 0.00 1.36 0.89 -
NAPS 0.4458 0.4343 0.4298 0.4062 0.3839 0.3758 0.2288 11.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.31 0.49 0.44 0.60 1.01 0.99 -
P/RPS 0.35 0.33 0.88 0.46 0.91 1.21 1.16 -18.08%
P/EPS 10.16 5.59 10.48 8.20 32.55 14.45 7.13 6.07%
EY 9.84 17.88 9.55 12.20 3.07 6.92 14.03 -5.73%
DY 0.00 8.06 5.10 2.84 0.00 2.48 2.53 -
P/NAPS 0.37 0.40 0.64 0.60 0.87 1.46 1.55 -21.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.295 0.36 0.48 0.45 0.50 0.90 0.82 -
P/RPS 0.33 0.38 0.86 0.47 0.76 1.07 0.96 -16.28%
P/EPS 9.67 6.50 10.26 8.38 27.12 12.88 5.90 8.57%
EY 10.34 15.39 9.74 11.93 3.69 7.76 16.94 -7.89%
DY 0.00 6.94 5.21 2.78 0.00 2.78 3.05 -
P/NAPS 0.35 0.46 0.62 0.62 0.72 1.30 1.28 -19.41%

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