[EMETALL] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -62.42%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 175,800 270,402 216,947 135,751 120,968 115,789 131,919 4.90%
PBT -5,371 20,682 30,066 5,938 2,776 3,192 19,895 -
Tax -665 -5,996 -5,230 -2,328 541 -280 -1,223 -9.65%
NP -6,036 14,686 24,836 3,610 3,317 2,912 18,672 -
-
NP to SH -7,057 17,924 24,091 3,620 3,333 3,098 18,680 -
-
Tax Rate - 28.99% 17.40% 39.21% -19.49% 8.77% 6.15% -
Total Cost 181,836 255,716 192,111 132,141 117,651 112,877 113,247 8.20%
-
Net Worth 322,036 354,007 272,972 268,898 242,601 176,341 191,707 9.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 3,457 3,055 - - - 4,216 -
Div Payout % - 19.29% 12.68% - - - 22.57% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 322,036 354,007 272,972 268,898 242,601 176,341 191,707 9.02%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -3.43% 5.43% 11.45% 2.66% 2.74% 2.51% 14.15% -
ROE -2.19% 5.06% 8.83% 1.35% 1.37% 1.76% 9.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 62.78 97.77 106.50 66.64 65.32 62.38 75.01 -2.92%
EPS -2.52 6.48 11.83 1.78 1.80 1.67 10.62 -
DPS 0.00 1.25 1.50 0.00 0.00 0.00 2.40 -
NAPS 1.15 1.28 1.34 1.32 1.31 0.95 1.09 0.89%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 57.12 87.85 70.49 44.11 39.30 37.62 42.86 4.90%
EPS -2.29 5.82 7.83 1.18 1.08 1.01 6.07 -
DPS 0.00 1.12 0.99 0.00 0.00 0.00 1.37 -
NAPS 1.0463 1.1502 0.8869 0.8737 0.7882 0.5729 0.6229 9.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.73 0.48 0.715 0.445 0.42 0.745 -
P/RPS 0.77 0.75 0.45 1.07 0.68 0.67 0.99 -4.10%
P/EPS -19.25 11.26 4.06 40.24 24.73 25.17 7.01 -
EY -5.20 8.88 24.64 2.49 4.04 3.97 14.26 -
DY 0.00 1.71 3.13 0.00 0.00 0.00 3.22 -
P/NAPS 0.42 0.57 0.36 0.54 0.34 0.44 0.68 -7.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 25/02/22 25/03/21 25/02/20 27/02/19 22/02/18 -
Price 0.405 0.625 0.465 0.645 0.33 0.43 0.775 -
P/RPS 0.65 0.64 0.44 0.97 0.51 0.69 1.03 -7.38%
P/EPS -16.07 9.64 3.93 36.30 18.34 25.76 7.30 -
EY -6.22 10.37 25.43 2.76 5.45 3.88 13.70 -
DY 0.00 2.00 3.23 0.00 0.00 0.00 3.09 -
P/NAPS 0.35 0.49 0.35 0.49 0.25 0.45 0.71 -11.11%

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