[EMETALL] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 83.84%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 126,054 126,631 131,919 118,619 106,843 105,775 105,649 12.52%
PBT 12,193 16,748 19,895 17,271 9,411 7,629 12,677 -2.56%
Tax -1,777 -1,439 -1,223 -523 -301 -284 -215 310.37%
NP 10,416 15,309 18,672 16,748 9,110 7,345 12,462 -11.29%
-
NP to SH 10,599 15,311 18,680 16,750 9,111 7,344 12,464 -10.26%
-
Tax Rate 14.57% 8.59% 6.15% 3.03% 3.20% 3.72% 1.70% -
Total Cost 115,638 111,322 113,247 101,871 97,733 98,430 93,187 15.52%
-
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,216 4,216 4,216 4,216 - 4,223 4,223 -0.11%
Div Payout % 39.78% 27.54% 22.57% 25.17% - 57.51% 33.89% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
NOSH 188,288 188,288 188,288 171,171 171,171 171,171 168,651 7.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.26% 12.09% 14.15% 14.12% 8.53% 6.94% 11.80% -
ROE 5.75% 8.22% 9.74% 9.46% 5.40% 4.49% 7.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.71 67.31 75.01 70.33 63.35 62.72 62.64 5.34%
EPS 5.69 8.14 10.62 9.93 5.40 4.35 7.39 -16.03%
DPS 2.26 2.24 2.40 2.50 0.00 2.50 2.50 -6.52%
NAPS 0.99 0.99 1.09 1.05 1.00 0.97 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 171,171
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.01 45.21 47.10 42.35 38.15 37.77 37.72 12.53%
EPS 3.78 5.47 6.67 5.98 3.25 2.62 4.45 -10.33%
DPS 1.51 1.51 1.51 1.51 0.00 1.51 1.51 0.00%
NAPS 0.658 0.665 0.6845 0.6323 0.6021 0.5841 0.56 11.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.465 0.61 0.745 0.755 0.76 0.60 0.59 -
P/RPS 0.69 0.91 0.99 1.07 1.20 0.96 0.94 -18.67%
P/EPS 8.17 7.50 7.01 7.60 14.07 13.78 7.98 1.58%
EY 12.24 13.34 14.26 13.15 7.11 7.26 12.53 -1.55%
DY 4.87 3.67 3.22 3.31 0.00 4.17 4.24 9.70%
P/NAPS 0.47 0.62 0.68 0.72 0.76 0.62 0.63 -17.78%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.485 0.54 0.775 0.82 0.79 0.68 0.64 -
P/RPS 0.72 0.80 1.03 1.17 1.25 1.08 1.02 -20.77%
P/EPS 8.52 6.64 7.30 8.26 14.62 15.62 8.66 -1.08%
EY 11.74 15.07 13.70 12.11 6.84 6.40 11.55 1.09%
DY 4.67 4.15 3.09 3.05 0.00 3.68 3.91 12.60%
P/NAPS 0.49 0.55 0.71 0.78 0.79 0.70 0.69 -20.45%

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