[EMETALL] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 140.17%
YoY- 99.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 172,061 244,176 231,023 170,800 123,476 107,035 126,631 5.23%
PBT 8,159 16,606 33,641 12,599 3,903 245 16,748 -11.28%
Tax -342 -6,160 -3,853 -4,001 434 -17 -1,439 -21.27%
NP 7,817 10,446 29,788 8,598 4,337 228 15,309 -10.58%
-
NP to SH 7,373 13,114 28,950 8,694 4,350 423 15,311 -11.45%
-
Tax Rate 4.19% 37.10% 11.45% 31.76% -11.12% 6.94% 8.59% -
Total Cost 164,244 233,730 201,235 162,202 119,139 106,807 111,322 6.69%
-
Net Worth 337,925 326,350 285,195 258,712 240,364 172,571 186,250 10.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 3,457 3,055 - - - 4,216 -
Div Payout % - 26.36% 10.55% - - - 27.54% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 337,925 326,350 285,195 258,712 240,364 172,571 186,250 10.42%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.54% 4.28% 12.89% 5.03% 3.51% 0.21% 12.09% -
ROE 2.18% 4.02% 10.15% 3.36% 1.81% 0.25% 8.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 62.12 88.29 113.41 83.84 67.81 57.68 67.31 -1.32%
EPS 2.66 4.74 14.21 4.27 2.39 0.23 8.14 -16.99%
DPS 0.00 1.25 1.50 0.00 0.00 0.00 2.24 -
NAPS 1.22 1.18 1.40 1.27 1.32 0.93 0.99 3.53%
Adjusted Per Share Value based on latest NOSH - 206,807
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.90 79.33 75.06 55.49 40.12 34.78 41.14 5.23%
EPS 2.40 4.26 9.41 2.82 1.41 0.14 4.97 -11.41%
DPS 0.00 1.12 0.99 0.00 0.00 0.00 1.37 -
NAPS 1.0979 1.0603 0.9266 0.8406 0.781 0.5607 0.6051 10.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.40 0.535 0.47 0.61 0.245 0.41 0.61 -
P/RPS 0.64 0.61 0.41 0.73 0.36 0.71 0.91 -5.69%
P/EPS 15.03 11.28 3.31 14.29 10.26 179.86 7.50 12.27%
EY 6.65 8.86 30.24 7.00 9.75 0.56 13.34 -10.94%
DY 0.00 2.34 3.19 0.00 0.00 0.00 3.67 -
P/NAPS 0.33 0.45 0.34 0.48 0.19 0.44 0.62 -9.96%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 30/05/22 20/05/21 25/06/20 31/05/19 28/05/18 -
Price 0.385 0.54 0.42 0.645 0.255 0.37 0.54 -
P/RPS 0.62 0.61 0.37 0.77 0.38 0.64 0.80 -4.15%
P/EPS 14.46 11.39 2.96 15.11 10.67 162.31 6.64 13.83%
EY 6.91 8.78 33.84 6.62 9.37 0.62 15.07 -12.17%
DY 0.00 2.31 3.57 0.00 0.00 0.00 4.15 -
P/NAPS 0.32 0.46 0.30 0.51 0.19 0.40 0.55 -8.62%

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