[EMETALL] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.65%
YoY- 1513.87%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 70,052 79,608 70,615 72,292 51,014 37,102 56,539 15.34%
PBT 8,834 12,861 11,741 9,674 4,884 7,342 8,166 5.37%
Tax -2,006 -444 -529 -3,030 -145 -149 -1,906 3.46%
NP 6,828 12,417 11,212 6,644 4,739 7,193 6,260 5.95%
-
NP to SH 6,117 12,810 11,205 5,811 4,738 7,196 6,346 -2.41%
-
Tax Rate 22.71% 3.45% 4.51% 31.32% 2.97% 2.03% 23.34% -
Total Cost 63,224 67,191 59,403 65,648 46,275 29,909 50,279 16.48%
-
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,457 - - - - 3,055 - -
Div Payout % 56.52% - - - - 42.46% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
NOSH 279,664 279,664 206,807 206,807 206,807 206,807 206,807 22.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.75% 15.60% 15.88% 9.19% 9.29% 19.39% 11.07% -
ROE 1.57% 3.14% 3.93% 2.13% 1.78% 2.74% 2.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.33 29.10 34.66 35.49 25.04 18.21 27.75 -5.89%
EPS 2.21 4.68 5.50 2.85 2.33 3.53 3.12 -20.52%
DPS 1.25 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.41 1.49 1.40 1.34 1.31 1.29 1.27 7.21%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.01 28.42 25.21 25.81 18.21 13.25 20.19 15.32%
EPS 2.18 4.57 4.00 2.07 1.69 2.57 2.27 -2.65%
DPS 1.23 0.00 0.00 0.00 0.00 1.09 0.00 -
NAPS 1.3923 1.4551 1.0182 0.9746 0.9528 0.9382 0.9237 31.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.655 0.545 0.47 0.48 0.605 0.615 0.61 -
P/RPS 2.59 1.87 1.36 1.35 2.42 3.38 2.20 11.48%
P/EPS 29.61 11.64 8.54 16.83 26.01 17.41 19.58 31.71%
EY 3.38 8.59 11.70 5.94 3.84 5.74 5.11 -24.06%
DY 1.91 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.46 0.37 0.34 0.36 0.46 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 -
Price 0.66 0.585 0.42 0.465 0.525 0.60 0.645 -
P/RPS 2.61 2.01 1.21 1.31 2.10 3.29 2.32 8.16%
P/EPS 29.84 12.49 7.64 16.30 22.57 16.99 20.70 27.58%
EY 3.35 8.01 13.10 6.13 4.43 5.89 4.83 -21.62%
DY 1.89 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.47 0.39 0.30 0.35 0.40 0.47 0.51 -5.29%

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