[EMETALL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.93%
YoY- 219.43%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,501 166,467 96,871 166,832 97,772 149,236 106,543 4.21%
PBT 4,583 10,879 6,929 11,914 4,762 6,347 19,468 -21.40%
Tax -552 -1,762 302 -2,085 -1,685 3,904 -1,372 -14.06%
NP 4,031 9,117 7,231 9,829 3,077 10,251 18,096 -22.12%
-
NP to SH 4,047 9,122 7,231 9,829 3,077 10,251 18,096 -22.07%
-
Tax Rate 12.04% 16.20% -4.36% 17.50% 35.38% -61.51% 7.05% -
Total Cost 132,470 157,350 89,640 157,003 94,695 138,985 88,447 6.95%
-
Net Worth 145,775 144,840 131,288 126,262 120,188 119,819 106,025 5.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 4,284 4,294 2,138 - 4,190 2,750 -
Div Payout % - 46.97% 59.40% 21.76% - 40.88% 15.20% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 145,775 144,840 131,288 126,262 120,188 119,819 106,025 5.44%
NOSH 171,499 170,400 170,505 170,624 171,698 171,171 165,665 0.57%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.95% 5.48% 7.46% 5.89% 3.15% 6.87% 16.98% -
ROE 2.78% 6.30% 5.51% 7.78% 2.56% 8.56% 17.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 79.59 97.69 56.81 97.78 56.94 87.19 64.31 3.61%
EPS 2.36 5.35 4.24 5.76 1.79 5.99 10.92 -22.51%
DPS 0.00 2.50 2.50 1.25 0.00 2.45 1.66 -
NAPS 0.85 0.85 0.77 0.74 0.70 0.70 0.64 4.83%
Adjusted Per Share Value based on latest NOSH - 170,624
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.35 54.09 31.47 54.20 31.77 48.49 34.62 4.21%
EPS 1.31 2.96 2.35 3.19 1.00 3.33 5.88 -22.12%
DPS 0.00 1.39 1.40 0.69 0.00 1.36 0.89 -
NAPS 0.4736 0.4706 0.4266 0.4102 0.3905 0.3893 0.3445 5.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.29 0.34 0.44 0.44 0.57 0.83 0.70 -
P/RPS 0.36 0.35 0.77 0.45 1.00 0.95 1.09 -16.84%
P/EPS 12.29 6.35 10.38 7.64 31.81 13.86 6.41 11.44%
EY 8.14 15.74 9.64 13.09 3.14 7.22 15.60 -10.26%
DY 0.00 7.35 5.68 2.84 0.00 2.95 2.37 -
P/NAPS 0.34 0.40 0.57 0.59 0.81 1.19 1.09 -17.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 -
Price 0.34 0.34 0.44 0.44 0.58 0.88 0.74 -
P/RPS 0.43 0.35 0.77 0.45 1.02 1.01 1.15 -15.10%
P/EPS 14.41 6.35 10.38 7.64 32.36 14.69 6.77 13.40%
EY 6.94 15.74 9.64 13.09 3.09 6.81 14.76 -11.80%
DY 0.00 7.35 5.68 2.84 0.00 2.78 2.24 -
P/NAPS 0.40 0.40 0.57 0.59 0.83 1.26 1.16 -16.24%

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