[EMETALL] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 122.71%
YoY- 296.07%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 97,258 106,266 97,176 79,660 75,665 62,679 60,464 37.16%
PBT 17,509 20,857 16,900 5,566 3,816 -1,203 -1,649 -
Tax 649 664 608 610 -659 -552 -527 -
NP 18,158 21,521 17,508 6,176 3,157 -1,755 -2,176 -
-
NP to SH 18,161 21,520 17,507 5,933 2,664 -2,241 -2,662 -
-
Tax Rate -3.71% -3.18% -3.60% -10.96% 17.27% - - -
Total Cost 79,100 84,745 79,668 73,484 72,508 64,434 62,640 16.77%
-
Net Worth 163,800 163,876 166,341 155,070 146,756 76,500 142,800 9.55%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,223 4,223 - - - - - -
Div Payout % 23.26% 19.63% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 163,800 163,876 166,341 155,070 146,756 76,500 142,800 9.55%
NOSH 167,142 168,945 175,096 176,216 168,685 90,000 167,999 -0.33%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.67% 20.25% 18.02% 7.75% 4.17% -2.80% -3.60% -
ROE 11.09% 13.13% 10.52% 3.83% 1.82% -2.93% -1.86% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 58.19 62.90 55.50 45.21 44.86 69.64 35.99 37.63%
EPS 10.87 12.74 10.00 3.37 1.58 -2.49 -1.58 -
DPS 2.53 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.95 0.88 0.87 0.85 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 176,216
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.72 37.94 34.70 28.44 27.02 22.38 21.59 37.14%
EPS 6.48 7.68 6.25 2.12 0.95 -0.80 -0.95 -
DPS 1.51 1.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.5851 0.5939 0.5537 0.524 0.2731 0.5098 9.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.77 0.75 0.285 0.295 0.21 0.24 0.255 -
P/RPS 1.32 1.19 0.51 0.65 0.47 0.34 0.71 51.02%
P/EPS 7.09 5.89 2.85 8.76 13.30 -9.64 -16.09 -
EY 14.11 16.98 35.08 11.41 7.52 -10.38 -6.21 -
DY 3.28 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.30 0.34 0.24 0.28 0.30 90.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 29/05/15 -
Price 0.58 0.805 0.465 0.26 0.22 0.205 0.27 -
P/RPS 1.00 1.28 0.84 0.58 0.49 0.29 0.75 21.07%
P/EPS 5.34 6.32 4.65 7.72 13.93 -8.23 -17.04 -
EY 18.73 15.82 21.50 12.95 7.18 -12.15 -5.87 -
DY 4.36 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.83 0.49 0.30 0.25 0.24 0.32 50.19%

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