[EMETALL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.89%
YoY- -73.05%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 126,757 117,107 97,772 112,563 129,347 144,662 149,236 -10.30%
PBT 4,957 5,931 4,762 4,657 5,486 6,026 6,347 -15.17%
Tax -1,416 -1,666 -1,685 -1,500 942 1,040 3,904 -
NP 3,541 4,265 3,077 3,157 6,428 7,066 10,251 -50.73%
-
NP to SH 3,541 4,265 3,077 3,157 6,428 7,066 10,251 -50.73%
-
Tax Rate 28.57% 28.09% 35.38% 32.21% -17.17% -17.26% -61.51% -
Total Cost 123,216 112,842 94,695 109,406 122,919 137,596 138,985 -7.70%
-
Net Worth 121,724 123,204 120,188 118,170 121,915 117,677 119,819 1.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,138 2,138 - - 4,190 4,190 4,190 -36.11%
Div Payout % 60.41% 50.15% - - 65.19% 59.30% 40.88% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 121,724 123,204 120,188 118,170 121,915 117,677 119,819 1.05%
NOSH 171,442 171,116 171,698 171,262 171,712 170,546 171,171 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.79% 3.64% 3.15% 2.80% 4.97% 4.88% 6.87% -
ROE 2.91% 3.46% 2.56% 2.67% 5.27% 6.00% 8.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.94 68.44 56.94 65.73 75.33 84.82 87.19 -10.39%
EPS 2.07 2.49 1.79 1.84 3.74 4.14 5.99 -50.72%
DPS 1.25 1.25 0.00 0.00 2.44 2.50 2.45 -36.12%
NAPS 0.71 0.72 0.70 0.69 0.71 0.69 0.70 0.94%
Adjusted Per Share Value based on latest NOSH - 171,262
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.26 41.81 34.91 40.19 46.18 51.65 53.28 -10.29%
EPS 1.26 1.52 1.10 1.13 2.30 2.52 3.66 -50.84%
DPS 0.76 0.76 0.00 0.00 1.50 1.50 1.50 -36.41%
NAPS 0.4346 0.4399 0.4291 0.4219 0.4353 0.4201 0.4278 1.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.61 0.57 0.60 0.67 0.75 0.83 -
P/RPS 0.69 0.89 1.00 0.91 0.89 0.88 0.95 -19.18%
P/EPS 24.69 24.47 31.81 32.55 17.90 18.10 13.86 46.89%
EY 4.05 4.09 3.14 3.07 5.59 5.52 7.22 -31.95%
DY 2.45 2.05 0.00 0.00 3.64 3.33 2.95 -11.63%
P/NAPS 0.72 0.85 0.81 0.87 0.94 1.09 1.19 -28.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.46 0.52 0.58 0.50 0.60 0.68 0.88 -
P/RPS 0.62 0.76 1.02 0.76 0.80 0.80 1.01 -27.74%
P/EPS 22.27 20.86 32.36 27.12 16.03 16.41 14.69 31.93%
EY 4.49 4.79 3.09 3.69 6.24 6.09 6.81 -24.22%
DY 2.72 2.40 0.00 0.00 4.07 3.68 2.78 -1.44%
P/NAPS 0.65 0.72 0.83 0.72 0.85 0.99 1.26 -35.65%

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