[EMETALL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -10.2%
YoY- 8.64%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 144,656 93,641 56,539 135,751 85,345 39,347 21,490 256.09%
PBT 20,392 15,508 8,166 5,938 4,894 1,772 1,505 467.44%
Tax -2,201 -2,056 -1,906 -2,328 -867 -439 -233 346.25%
NP 18,191 13,452 6,260 3,610 4,027 1,333 1,272 488.22%
-
NP to SH 18,280 13,542 6,346 3,620 4,031 1,300 1,272 490.14%
-
Tax Rate 10.79% 13.26% 23.34% 39.21% 17.72% 24.77% 15.48% -
Total Cost 126,465 80,189 50,279 132,141 81,318 38,014 20,218 239.10%
-
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,055 3,055 - - - - - -
Div Payout % 16.72% 22.56% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
NOSH 206,807 206,807 206,807 206,807 206,807 188,288 188,288 6.44%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.58% 14.37% 11.07% 2.66% 4.72% 3.39% 5.92% -
ROE 6.85% 5.15% 2.45% 1.35% 1.58% 0.54% 0.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.01 45.97 27.75 66.64 45.10 21.25 11.80 230.48%
EPS 8.97 6.65 3.12 1.90 2.16 0.70 0.69 452.01%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.27 1.32 1.35 1.31 1.32 -0.50%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.65 33.43 20.19 48.47 30.47 14.05 7.67 256.18%
EPS 6.53 4.83 2.27 1.29 1.44 0.46 0.45 493.96%
DPS 1.09 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9528 0.9382 0.9237 0.9601 0.912 0.8662 0.8582 7.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.605 0.615 0.61 0.715 0.315 0.26 0.245 -
P/RPS 0.85 1.34 2.20 1.07 0.70 1.22 2.08 -44.90%
P/EPS 6.74 9.25 19.58 40.24 14.79 37.04 35.07 -66.66%
EY 14.83 10.81 5.11 2.49 6.76 2.70 2.85 199.98%
DY 2.48 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.48 0.54 0.23 0.20 0.19 80.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 25/06/20 -
Price 0.525 0.60 0.645 0.645 0.69 0.36 0.255 -
P/RPS 0.74 1.31 2.32 0.97 1.53 1.69 2.16 -51.00%
P/EPS 5.85 9.03 20.70 36.30 32.39 51.28 36.50 -70.46%
EY 17.09 11.08 4.83 2.76 3.09 1.95 2.74 238.46%
DY 2.86 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.49 0.51 0.27 0.19 64.18%

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