[EMETALL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -18.77%
YoY- -55.63%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 97,176 60,464 74,130 136,501 166,467 96,871 166,832 -8.60%
PBT 16,900 -1,649 6,031 4,583 10,879 6,929 11,914 5.99%
Tax 608 -527 -657 -552 -1,762 302 -2,085 -
NP 17,508 -2,176 5,374 4,031 9,117 7,231 9,829 10.09%
-
NP to SH 17,507 -2,662 5,388 4,047 9,122 7,231 9,829 10.08%
-
Tax Rate -3.60% - 10.89% 12.04% 16.20% -4.36% 17.50% -
Total Cost 79,668 62,640 68,756 132,470 157,350 89,640 157,003 -10.68%
-
Net Worth 166,341 142,800 145,654 145,775 144,840 131,288 126,262 4.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 4,284 4,294 2,138 -
Div Payout % - - - - 46.97% 59.40% 21.76% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 166,341 142,800 145,654 145,775 144,840 131,288 126,262 4.69%
NOSH 175,096 167,999 167,419 171,499 170,400 170,505 170,624 0.43%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.02% -3.60% 7.25% 2.95% 5.48% 7.46% 5.89% -
ROE 10.52% -1.86% 3.70% 2.78% 6.30% 5.51% 7.78% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.50 35.99 44.28 79.59 97.69 56.81 97.78 -8.99%
EPS 10.00 -1.58 3.22 2.36 5.35 4.24 5.76 9.62%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 1.25 -
NAPS 0.95 0.85 0.87 0.85 0.85 0.77 0.74 4.24%
Adjusted Per Share Value based on latest NOSH - 171,499
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.57 19.65 24.09 44.35 54.09 31.47 54.20 -8.60%
EPS 5.69 -0.86 1.75 1.31 2.96 2.35 3.19 10.11%
DPS 0.00 0.00 0.00 0.00 1.39 1.40 0.69 -
NAPS 0.5404 0.464 0.4732 0.4736 0.4706 0.4266 0.4102 4.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.255 0.32 0.29 0.34 0.44 0.44 -
P/RPS 0.51 0.71 0.72 0.36 0.35 0.77 0.45 2.10%
P/EPS 2.85 -16.09 9.94 12.29 6.35 10.38 7.64 -15.14%
EY 35.08 -6.21 10.06 8.14 15.74 9.64 13.09 17.83%
DY 0.00 0.00 0.00 0.00 7.35 5.68 2.84 -
P/NAPS 0.30 0.30 0.37 0.34 0.40 0.57 0.59 -10.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 27/05/10 -
Price 0.465 0.27 0.32 0.34 0.34 0.44 0.44 -
P/RPS 0.84 0.75 0.72 0.43 0.35 0.77 0.45 10.95%
P/EPS 4.65 -17.04 9.94 14.41 6.35 10.38 7.64 -7.93%
EY 21.50 -5.87 10.06 6.94 15.74 9.64 13.09 8.61%
DY 0.00 0.00 0.00 0.00 7.35 5.68 2.84 -
P/NAPS 0.49 0.32 0.37 0.40 0.40 0.57 0.59 -3.04%

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