[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 6.65%
YoY- 287.83%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 102,140 119,026 131,592 79,660 78,676 65,814 61,528 40.07%
PBT 21,314 31,204 46,080 5,566 5,389 620 744 830.55%
Tax -442 -364 -416 610 -494 -472 -408 5.46%
NP 20,872 30,840 45,664 6,176 4,894 148 336 1456.74%
-
NP to SH 20,873 30,842 47,416 5,216 4,890 150 336 1456.79%
-
Tax Rate 2.07% 1.17% 0.90% -10.96% 9.17% 76.13% 54.84% -
Total Cost 81,268 88,186 85,928 73,484 73,781 65,666 61,192 20.76%
-
Net Worth 165,322 163,658 166,341 125,412 146,383 159,375 142,800 10.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,623 8,435 - - - - - -
Div Payout % 26.94% 27.35% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 165,322 163,658 166,341 125,412 146,383 159,375 142,800 10.22%
NOSH 168,696 168,719 175,096 142,513 168,256 187,500 167,999 0.27%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.43% 25.91% 34.70% 7.75% 6.22% 0.22% 0.55% -
ROE 12.63% 18.85% 28.51% 4.16% 3.34% 0.09% 0.24% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.55 70.55 75.15 55.90 46.76 35.10 36.62 39.70%
EPS 12.37 18.28 27.08 3.66 2.91 0.08 0.20 1452.25%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.95 0.88 0.87 0.85 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 176,216
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.47 42.50 46.98 28.44 28.09 23.50 21.97 40.06%
EPS 7.45 11.01 16.93 1.86 1.75 0.05 0.12 1456.14%
DPS 2.01 3.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.5843 0.5939 0.4478 0.5226 0.569 0.5098 10.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.77 0.75 0.285 0.295 0.21 0.24 0.255 -
P/RPS 1.27 1.06 0.38 0.53 0.45 0.68 0.70 48.59%
P/EPS 6.22 4.10 1.05 8.06 7.22 300.00 127.50 -86.57%
EY 16.07 24.37 95.02 12.41 13.84 0.33 0.78 647.40%
DY 4.33 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.30 0.34 0.24 0.28 0.30 90.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 29/05/15 -
Price 0.58 0.805 0.465 0.26 0.22 0.205 0.27 -
P/RPS 0.96 1.14 0.62 0.47 0.47 0.58 0.74 18.89%
P/EPS 4.69 4.40 1.72 7.10 7.57 256.25 135.00 -89.28%
EY 21.33 22.71 58.24 14.08 13.21 0.39 0.74 834.35%
DY 5.75 6.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.83 0.49 0.30 0.25 0.24 0.32 50.19%

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