[EMETALL] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.99%
YoY- 101.15%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 206,127 244,176 270,402 292,567 273,529 231,023 216,947 -3.36%
PBT 3,203 16,606 20,682 43,110 39,160 33,641 30,066 -77.61%
Tax -6,206 -6,160 -5,996 -6,009 -4,148 -3,853 -5,230 12.11%
NP -3,003 10,446 14,686 37,101 35,012 29,788 24,836 -
-
NP to SH -1,242 13,114 17,924 35,943 34,564 28,950 24,091 -
-
Tax Rate 193.76% 37.10% 28.99% 13.94% 10.59% 11.45% 17.40% -
Total Cost 209,130 233,730 255,716 255,466 238,517 201,235 192,111 5.83%
-
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 3,457 3,457 3,457 3,457 - 3,055 3,055 8.61%
Div Payout % 0.00% 26.36% 19.29% 9.62% - 10.55% 12.68% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
NOSH 279,804 279,664 279,664 279,664 279,664 206,807 206,807 22.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -1.46% 4.28% 5.43% 12.68% 12.80% 12.89% 11.45% -
ROE -0.38% 4.02% 5.06% 9.22% 8.48% 10.15% 8.83% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.71 88.29 97.77 105.78 100.00 113.41 106.50 -21.80%
EPS -0.44 4.74 6.48 13.00 12.64 14.21 11.83 -
DPS 1.25 1.25 1.25 1.25 0.00 1.50 1.50 -11.47%
NAPS 1.17 1.18 1.28 1.41 1.49 1.40 1.34 -8.67%
Adjusted Per Share Value based on latest NOSH - 279,664
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.59 87.18 96.54 104.46 97.66 82.48 77.46 -3.36%
EPS -0.44 4.68 6.40 12.83 12.34 10.34 8.60 -
DPS 1.23 1.23 1.23 1.23 0.00 1.09 1.09 8.41%
NAPS 1.1681 1.1652 1.2639 1.3923 1.4551 1.0182 0.9746 12.87%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.495 0.535 0.73 0.655 0.545 0.47 0.48 -
P/RPS 0.67 0.61 0.75 0.62 0.55 0.41 0.45 30.48%
P/EPS -111.45 11.28 11.26 5.04 4.31 3.31 4.06 -
EY -0.90 8.86 8.88 19.84 23.19 30.24 24.64 -
DY 2.53 2.34 1.71 1.91 0.00 3.19 3.13 -13.26%
P/NAPS 0.42 0.45 0.57 0.46 0.37 0.34 0.36 10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 -
Price 0.52 0.54 0.625 0.66 0.585 0.42 0.465 -
P/RPS 0.71 0.61 0.64 0.62 0.58 0.37 0.44 37.69%
P/EPS -117.08 11.39 9.64 5.08 4.63 2.96 3.93 -
EY -0.85 8.78 10.37 19.69 21.60 33.84 25.43 -
DY 2.40 2.31 2.00 1.89 0.00 3.57 3.23 -18.00%
P/NAPS 0.44 0.46 0.49 0.47 0.39 0.30 0.35 16.53%

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