[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.01%
YoY- 353.49%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 300,446 282,460 216,947 192,874 187,282 226,156 135,751 70.07%
PBT 49,202 46,964 30,066 27,189 31,016 32,664 5,938 311.06%
Tax -1,946 -2,116 -5,230 -2,934 -4,112 -7,624 -2,328 -11.29%
NP 47,256 44,848 24,836 24,254 26,904 25,040 3,610 458.05%
-
NP to SH 48,028 44,820 24,092 24,373 27,084 25,384 3,620 463.09%
-
Tax Rate 3.96% 4.51% 17.40% 10.79% 13.26% 23.34% 39.21% -
Total Cost 253,190 237,612 192,111 168,620 160,378 201,116 132,141 54.45%
-
Net Worth 407,558 285,195 272,972 266,861 262,787 258,712 268,898 32.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 4,074 6,111 - - -
Div Payout % - - - 16.72% 22.56% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 407,558 285,195 272,972 266,861 262,787 258,712 268,898 32.04%
NOSH 279,664 206,807 206,807 206,807 206,807 206,807 206,807 22.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.73% 15.88% 11.45% 12.58% 14.37% 11.07% 2.66% -
ROE 11.78% 15.72% 8.83% 9.13% 10.31% 9.81% 1.35% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 109.84 138.66 106.50 94.68 91.94 111.02 66.64 39.66%
EPS 21.46 22.00 11.83 11.96 13.30 12.48 1.90 405.64%
DPS 0.00 0.00 0.00 2.00 3.00 0.00 0.00 -
NAPS 1.49 1.40 1.34 1.31 1.29 1.27 1.32 8.43%
Adjusted Per Share Value based on latest NOSH - 206,807
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.27 100.85 77.46 68.86 66.87 80.75 48.47 70.07%
EPS 17.15 16.00 8.60 8.70 9.67 9.06 1.29 463.86%
DPS 0.00 0.00 0.00 1.45 2.18 0.00 0.00 -
NAPS 1.4551 1.0182 0.9746 0.9528 0.9382 0.9237 0.9601 32.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.545 0.47 0.48 0.605 0.615 0.61 0.715 -
P/RPS 0.50 0.34 0.45 0.64 0.67 0.55 1.07 -39.86%
P/EPS 3.10 2.14 4.06 5.06 4.63 4.90 40.24 -81.97%
EY 32.22 46.81 24.64 19.78 21.62 20.43 2.49 453.75%
DY 0.00 0.00 0.00 3.31 4.88 0.00 0.00 -
P/NAPS 0.37 0.34 0.36 0.46 0.48 0.48 0.54 -22.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 -
Price 0.585 0.42 0.465 0.525 0.60 0.645 0.645 -
P/RPS 0.53 0.30 0.44 0.55 0.65 0.58 0.97 -33.23%
P/EPS 3.33 1.91 3.93 4.39 4.51 5.18 36.30 -79.74%
EY 30.01 52.39 25.43 22.79 22.16 19.32 2.76 392.94%
DY 0.00 0.00 0.00 3.81 5.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.40 0.47 0.51 0.49 -14.15%

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