[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 86.04%
YoY- 76.57%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 270,402 293,700 300,446 282,460 216,947 192,874 187,282 27.65%
PBT 20,681 44,580 49,202 46,964 30,066 27,189 31,016 -23.62%
Tax -5,996 -3,972 -1,946 -2,116 -5,230 -2,934 -4,112 28.50%
NP 14,685 40,608 47,256 44,848 24,836 24,254 26,904 -33.13%
-
NP to SH 17,923 40,174 48,028 44,820 24,092 24,373 27,084 -24.00%
-
Tax Rate 28.99% 8.91% 3.96% 4.51% 17.40% 10.79% 13.26% -
Total Cost 255,717 253,092 253,190 237,612 192,111 168,620 160,378 36.36%
-
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,457 4,609 - - - 4,074 6,111 -31.52%
Div Payout % 19.29% 11.47% - - - 16.72% 22.56% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
NOSH 279,664 279,664 279,664 206,807 206,807 206,807 206,807 22.21%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.43% 13.83% 15.73% 15.88% 11.45% 12.58% 14.37% -
ROE 5.06% 10.30% 11.78% 15.72% 8.83% 9.13% 10.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.77 106.19 109.84 138.66 106.50 94.68 91.94 4.17%
EPS 7.16 16.63 21.46 22.00 11.83 11.96 13.30 -33.74%
DPS 1.25 1.67 0.00 0.00 0.00 2.00 3.00 -44.12%
NAPS 1.28 1.41 1.49 1.40 1.34 1.31 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 96.54 104.86 107.27 100.85 77.46 68.86 66.87 27.65%
EPS 6.40 14.34 17.15 16.00 8.60 8.70 9.67 -23.99%
DPS 1.23 1.65 0.00 0.00 0.00 1.45 2.18 -31.64%
NAPS 1.2639 1.3923 1.4551 1.0182 0.9746 0.9528 0.9382 21.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.655 0.545 0.47 0.48 0.605 0.615 -
P/RPS 0.75 0.62 0.50 0.34 0.45 0.64 0.67 7.78%
P/EPS 11.26 4.51 3.10 2.14 4.06 5.06 4.63 80.55%
EY 8.88 22.18 32.22 46.81 24.64 19.78 21.62 -44.65%
DY 1.71 2.54 0.00 0.00 0.00 3.31 4.88 -50.20%
P/NAPS 0.57 0.46 0.37 0.34 0.36 0.46 0.48 12.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 -
Price 0.625 0.66 0.585 0.42 0.465 0.525 0.60 -
P/RPS 0.64 0.62 0.53 0.30 0.44 0.55 0.65 -1.02%
P/EPS 9.64 4.54 3.33 1.91 3.93 4.39 4.51 65.70%
EY 10.37 22.01 30.01 52.39 25.43 22.79 22.16 -39.64%
DY 2.00 2.53 0.00 0.00 0.00 3.81 5.00 -45.62%
P/NAPS 0.49 0.47 0.39 0.30 0.35 0.40 0.47 2.80%

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