[EMETALL] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 204.75%
YoY- 216.82%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 190,045 170,800 135,751 130,776 104,120 123,476 120,968 35.17%
PBT 19,674 12,599 5,938 9,143 2,565 3,903 2,776 269.40%
Tax -3,944 -4,001 -2,328 476 618 434 541 -
NP 15,730 8,598 3,610 9,619 3,183 4,337 3,317 182.53%
-
NP to SH 15,862 8,694 3,620 9,633 3,161 4,350 3,333 183.20%
-
Tax Rate 20.05% 31.76% 39.21% -5.21% -24.09% -11.12% -19.49% -
Total Cost 174,315 162,202 132,141 121,157 100,937 119,139 117,651 29.99%
-
Net Worth 262,787 258,712 268,898 255,442 242,601 240,364 242,601 5.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,055 - - - - - - -
Div Payout % 19.26% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 262,787 258,712 268,898 255,442 242,601 240,364 242,601 5.47%
NOSH 206,807 206,807 206,807 206,807 188,288 188,288 188,288 6.46%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.28% 5.03% 2.66% 7.36% 3.06% 3.51% 2.74% -
ROE 6.04% 3.36% 1.35% 3.77% 1.30% 1.81% 1.37% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 93.29 83.84 66.64 69.11 56.22 67.81 65.32 26.84%
EPS 7.79 4.27 1.78 5.09 1.71 2.39 1.80 165.80%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 1.32 1.35 1.31 1.32 1.31 -1.02%
Adjusted Per Share Value based on latest NOSH - 206,807
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 67.85 60.98 48.47 46.69 37.17 44.09 43.19 35.17%
EPS 5.66 3.10 1.29 3.44 1.13 1.55 1.19 183.09%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9382 0.9237 0.9601 0.912 0.8662 0.8582 0.8662 5.47%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.615 0.61 0.715 0.315 0.26 0.245 0.445 -
P/RPS 0.66 0.73 1.07 0.46 0.46 0.36 0.68 -1.97%
P/EPS 7.90 14.29 40.24 6.19 15.23 10.26 24.73 -53.30%
EY 12.66 7.00 2.49 16.16 6.56 9.75 4.04 114.29%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.54 0.23 0.20 0.19 0.34 25.87%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 25/06/20 25/02/20 -
Price 0.60 0.645 0.645 0.69 0.36 0.255 0.33 -
P/RPS 0.64 0.77 0.97 1.00 0.64 0.38 0.51 16.35%
P/EPS 7.71 15.11 36.30 13.55 21.09 10.67 18.34 -43.91%
EY 12.98 6.62 2.76 7.38 4.74 9.37 5.45 78.43%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.49 0.51 0.27 0.19 0.25 52.38%

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