[EMETALL] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 122.71%
YoY- 296.07%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 115,789 131,919 105,649 79,660 64,419 76,259 144,874 -3.66%
PBT 3,192 19,895 12,677 5,566 -2,303 6,970 5,613 -8.97%
Tax -280 -1,223 -215 610 -470 -743 -645 -12.97%
NP 2,912 18,672 12,462 6,176 -2,773 6,227 4,968 -8.51%
-
NP to SH 3,098 18,680 12,464 5,933 -3,026 6,250 4,982 -7.60%
-
Tax Rate 8.77% 6.15% 1.70% -10.96% - 10.66% 11.49% -
Total Cost 112,877 113,247 93,187 73,484 67,192 70,032 139,906 -3.51%
-
Net Worth 176,341 191,707 156,845 155,070 141,483 146,780 137,199 4.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 4,216 4,223 - - - - -
Div Payout % - 22.57% 33.89% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 176,341 191,707 156,845 155,070 141,483 146,780 137,199 4.26%
NOSH 188,288 188,288 168,651 176,216 166,451 168,713 163,333 2.39%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.51% 14.15% 11.80% 7.75% -4.30% 8.17% 3.43% -
ROE 1.76% 9.74% 7.95% 3.83% -2.14% 4.26% 3.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 62.38 75.01 62.64 45.21 38.70 45.20 88.70 -5.69%
EPS 1.67 10.62 7.39 3.37 -1.82 3.70 3.05 -9.54%
DPS 0.00 2.40 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.09 0.93 0.88 0.85 0.87 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 176,216
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 37.62 42.86 34.33 25.88 20.93 24.78 47.07 -3.66%
EPS 1.01 6.07 4.05 1.93 -0.98 2.03 1.62 -7.56%
DPS 0.00 1.37 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.5729 0.6229 0.5096 0.5038 0.4597 0.4769 0.4458 4.26%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.42 0.745 0.59 0.295 0.26 0.285 0.31 -
P/RPS 0.67 0.99 0.94 0.65 0.67 0.63 0.35 11.42%
P/EPS 25.17 7.01 7.98 8.76 -14.30 7.69 10.16 16.31%
EY 3.97 14.26 12.53 11.41 -6.99 13.00 9.84 -14.03%
DY 0.00 3.22 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.63 0.34 0.31 0.33 0.37 2.92%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 22/02/18 21/02/17 29/02/16 26/02/15 28/02/14 28/02/13 -
Price 0.43 0.775 0.64 0.26 0.28 0.30 0.295 -
P/RPS 0.69 1.03 1.02 0.58 0.72 0.66 0.33 13.07%
P/EPS 25.76 7.30 8.66 7.72 -15.40 8.10 9.67 17.73%
EY 3.88 13.70 11.55 12.95 -6.49 12.35 10.34 -15.06%
DY 0.00 3.09 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.69 0.30 0.33 0.34 0.35 4.27%

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