[EMETALL] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -145.7%
YoY- -148.42%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 131,919 105,649 79,660 64,419 76,259 144,874 162,513 -3.41%
PBT 19,895 12,677 5,566 -2,303 6,970 5,613 11,139 10.13%
Tax -1,223 -215 610 -470 -743 -645 -1,646 -4.82%
NP 18,672 12,462 6,176 -2,773 6,227 4,968 9,493 11.92%
-
NP to SH 18,680 12,464 5,933 -3,026 6,250 4,982 9,497 11.92%
-
Tax Rate 6.15% 1.70% -10.96% - 10.66% 11.49% 14.78% -
Total Cost 113,247 93,187 73,484 67,192 70,032 139,906 153,020 -4.88%
-
Net Worth 191,707 156,845 155,070 141,483 146,780 137,199 133,679 6.18%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,216 4,223 - - - - 4,284 -0.26%
Div Payout % 22.57% 33.89% - - - - 45.12% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 191,707 156,845 155,070 141,483 146,780 137,199 133,679 6.18%
NOSH 188,288 168,651 176,216 166,451 168,713 163,333 171,383 1.57%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.15% 11.80% 7.75% -4.30% 8.17% 3.43% 5.84% -
ROE 9.74% 7.95% 3.83% -2.14% 4.26% 3.63% 7.10% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 75.01 62.64 45.21 38.70 45.20 88.70 94.82 -3.82%
EPS 10.62 7.39 3.37 -1.82 3.70 3.05 5.54 11.44%
DPS 2.40 2.50 0.00 0.00 0.00 0.00 2.50 -0.67%
NAPS 1.09 0.93 0.88 0.85 0.87 0.84 0.78 5.73%
Adjusted Per Share Value based on latest NOSH - 166,451
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 42.86 34.33 25.88 20.93 24.78 47.07 52.80 -3.41%
EPS 6.07 4.05 1.93 -0.98 2.03 1.62 3.09 11.89%
DPS 1.37 1.37 0.00 0.00 0.00 0.00 1.39 -0.24%
NAPS 0.6229 0.5096 0.5038 0.4597 0.4769 0.4458 0.4343 6.18%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.745 0.59 0.295 0.26 0.285 0.31 0.31 -
P/RPS 0.99 0.94 0.65 0.67 0.63 0.35 0.33 20.07%
P/EPS 7.01 7.98 8.76 -14.30 7.69 10.16 5.59 3.84%
EY 14.26 12.53 11.41 -6.99 13.00 9.84 17.88 -3.69%
DY 3.22 4.24 0.00 0.00 0.00 0.00 8.06 -14.16%
P/NAPS 0.68 0.63 0.34 0.31 0.33 0.37 0.40 9.23%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 21/02/17 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.775 0.64 0.26 0.28 0.30 0.295 0.36 -
P/RPS 1.03 1.02 0.58 0.72 0.66 0.33 0.38 18.06%
P/EPS 7.30 8.66 7.72 -15.40 8.10 9.67 6.50 1.95%
EY 13.70 11.55 12.95 -6.49 12.35 10.34 15.39 -1.91%
DY 3.09 3.91 0.00 0.00 0.00 0.00 6.94 -12.60%
P/NAPS 0.71 0.69 0.30 0.33 0.34 0.35 0.46 7.49%

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