[EMETALL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.53%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 166,467 96,871 166,832 97,772 149,236 106,543 74,847 14.23%
PBT 10,879 6,929 11,914 4,762 6,347 19,468 22,787 -11.58%
Tax -1,762 302 -2,085 -1,685 3,904 -1,372 -325 32.50%
NP 9,117 7,231 9,829 3,077 10,251 18,096 22,462 -13.94%
-
NP to SH 9,122 7,231 9,829 3,077 10,251 18,096 22,462 -13.93%
-
Tax Rate 16.20% -4.36% 17.50% 35.38% -61.51% 7.05% 1.43% -
Total Cost 157,350 89,640 157,003 94,695 138,985 88,447 52,385 20.09%
-
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,284 4,294 2,138 - 4,190 2,750 30 128.45%
Div Payout % 46.97% 59.40% 21.76% - 40.88% 15.20% 0.14% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 0 -
NOSH 170,400 170,505 170,624 171,698 171,171 165,665 110,200 7.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.48% 7.46% 5.89% 3.15% 6.87% 16.98% 30.01% -
ROE 6.30% 5.51% 7.78% 2.56% 8.56% 17.07% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 97.69 56.81 97.78 56.94 87.19 64.31 67.92 6.23%
EPS 5.35 4.24 5.76 1.79 5.99 10.92 20.38 -19.96%
DPS 2.50 2.50 1.25 0.00 2.45 1.66 0.03 108.85%
NAPS 0.85 0.77 0.74 0.70 0.70 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,698
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.09 31.47 54.20 31.77 48.49 34.62 24.32 14.23%
EPS 2.96 2.35 3.19 1.00 3.33 5.88 7.30 -13.95%
DPS 1.39 1.40 0.69 0.00 1.36 0.89 0.01 127.42%
NAPS 0.4706 0.4266 0.4102 0.3905 0.3893 0.3445 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.44 0.44 0.57 0.83 0.70 0.75 -
P/RPS 0.35 0.77 0.45 1.00 0.95 1.09 1.10 -17.36%
P/EPS 6.35 10.38 7.64 31.81 13.86 6.41 3.68 9.50%
EY 15.74 9.64 13.09 3.14 7.22 15.60 27.18 -8.69%
DY 7.35 5.68 2.84 0.00 2.95 2.37 0.04 138.24%
P/NAPS 0.40 0.57 0.59 0.81 1.19 1.09 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 25/05/06 -
Price 0.34 0.44 0.44 0.58 0.88 0.74 0.96 -
P/RPS 0.35 0.77 0.45 1.02 1.01 1.15 1.41 -20.70%
P/EPS 6.35 10.38 7.64 32.36 14.69 6.77 4.71 5.10%
EY 15.74 9.64 13.09 3.09 6.81 14.76 21.23 -4.86%
DY 7.35 5.68 2.84 0.00 2.78 2.24 0.03 149.93%
P/NAPS 0.40 0.57 0.59 0.83 1.26 1.16 0.00 -

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