[EMETALL] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 140.42%
YoY- 7.59%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 270,402 216,947 135,751 120,968 115,789 131,919 105,649 16.94%
PBT 20,682 30,066 5,938 2,776 3,192 19,895 12,677 8.49%
Tax -5,996 -5,230 -2,328 541 -280 -1,223 -215 74.09%
NP 14,686 24,836 3,610 3,317 2,912 18,672 12,462 2.77%
-
NP to SH 17,924 24,091 3,620 3,333 3,098 18,680 12,464 6.23%
-
Tax Rate 28.99% 17.40% 39.21% -19.49% 8.77% 6.15% 1.70% -
Total Cost 255,716 192,111 132,141 117,651 112,877 113,247 93,187 18.31%
-
Net Worth 354,007 272,972 268,898 242,601 176,341 191,707 156,845 14.52%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,457 3,055 - - - 4,216 4,223 -3.27%
Div Payout % 19.29% 12.68% - - - 22.57% 33.89% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 354,007 272,972 268,898 242,601 176,341 191,707 156,845 14.52%
NOSH 279,664 206,807 206,807 188,288 188,288 188,288 168,651 8.79%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.43% 11.45% 2.66% 2.74% 2.51% 14.15% 11.80% -
ROE 5.06% 8.83% 1.35% 1.37% 1.76% 9.74% 7.95% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 97.77 106.50 66.64 65.32 62.38 75.01 62.64 7.69%
EPS 6.48 11.83 1.78 1.80 1.67 10.62 7.39 -2.16%
DPS 1.25 1.50 0.00 0.00 0.00 2.40 2.50 -10.90%
NAPS 1.28 1.34 1.32 1.31 0.95 1.09 0.93 5.46%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 87.85 70.49 44.11 39.30 37.62 42.86 34.33 16.94%
EPS 5.82 7.83 1.18 1.08 1.01 6.07 4.05 6.22%
DPS 1.12 0.99 0.00 0.00 0.00 1.37 1.37 -3.30%
NAPS 1.1502 0.8869 0.8737 0.7882 0.5729 0.6229 0.5096 14.52%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.73 0.48 0.715 0.445 0.42 0.745 0.59 -
P/RPS 0.75 0.45 1.07 0.68 0.67 0.99 0.94 -3.69%
P/EPS 11.26 4.06 40.24 24.73 25.17 7.01 7.98 5.90%
EY 8.88 24.64 2.49 4.04 3.97 14.26 12.53 -5.57%
DY 1.71 3.13 0.00 0.00 0.00 3.22 4.24 -14.03%
P/NAPS 0.57 0.36 0.54 0.34 0.44 0.68 0.63 -1.65%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 25/03/21 25/02/20 27/02/19 22/02/18 21/02/17 -
Price 0.625 0.465 0.645 0.33 0.43 0.775 0.64 -
P/RPS 0.64 0.44 0.97 0.51 0.69 1.03 1.02 -7.47%
P/EPS 9.64 3.93 36.30 18.34 25.76 7.30 8.66 1.80%
EY 10.37 25.43 2.76 5.45 3.88 13.70 11.55 -1.77%
DY 2.00 3.23 0.00 0.00 0.00 3.09 3.91 -10.56%
P/NAPS 0.49 0.35 0.49 0.25 0.45 0.71 0.69 -5.54%

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