[EMETALL] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -31.37%
YoY- 110.08%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 118,619 106,843 105,775 105,649 97,258 106,266 97,176 14.20%
PBT 17,271 9,411 7,629 12,677 17,509 20,857 16,900 1.45%
Tax -523 -301 -284 -215 649 664 608 -
NP 16,748 9,110 7,345 12,462 18,158 21,521 17,508 -2.91%
-
NP to SH 16,750 9,111 7,344 12,464 18,161 21,520 17,507 -2.90%
-
Tax Rate 3.03% 3.20% 3.72% 1.70% -3.71% -3.18% -3.60% -
Total Cost 101,871 97,733 98,430 93,187 79,100 84,745 79,668 17.79%
-
Net Worth 177,083 168,651 163,591 156,845 163,800 163,876 166,341 4.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,216 - 4,223 4,223 4,223 4,223 - -
Div Payout % 25.17% - 57.51% 33.89% 23.26% 19.63% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 177,083 168,651 163,591 156,845 163,800 163,876 166,341 4.25%
NOSH 171,171 171,171 171,171 168,651 167,142 168,945 175,096 -1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.12% 8.53% 6.94% 11.80% 18.67% 20.25% 18.02% -
ROE 9.46% 5.40% 4.49% 7.95% 11.09% 13.13% 10.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 70.33 63.35 62.72 62.64 58.19 62.90 55.50 17.08%
EPS 9.93 5.40 4.35 7.39 10.87 12.74 10.00 -0.46%
DPS 2.50 0.00 2.50 2.50 2.53 2.50 0.00 -
NAPS 1.05 1.00 0.97 0.93 0.98 0.97 0.95 6.89%
Adjusted Per Share Value based on latest NOSH - 171,171
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.35 38.15 37.77 37.72 34.72 37.94 34.70 14.19%
EPS 5.98 3.25 2.62 4.45 6.48 7.68 6.25 -2.89%
DPS 1.51 0.00 1.51 1.51 1.51 1.51 0.00 -
NAPS 0.6323 0.6021 0.5841 0.56 0.5848 0.5851 0.5939 4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.755 0.76 0.60 0.59 0.77 0.75 0.285 -
P/RPS 1.07 1.20 0.96 0.94 1.32 1.19 0.51 63.81%
P/EPS 7.60 14.07 13.78 7.98 7.09 5.89 2.85 92.18%
EY 13.15 7.11 7.26 12.53 14.11 16.98 35.08 -47.98%
DY 3.31 0.00 4.17 4.24 3.28 3.33 0.00 -
P/NAPS 0.72 0.76 0.62 0.63 0.79 0.77 0.30 79.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 -
Price 0.82 0.79 0.68 0.64 0.58 0.805 0.465 -
P/RPS 1.17 1.25 1.08 1.02 1.00 1.28 0.84 24.69%
P/EPS 8.26 14.62 15.62 8.66 5.34 6.32 4.65 46.62%
EY 12.11 6.84 6.40 11.55 18.73 15.82 21.50 -31.77%
DY 3.05 0.00 3.68 3.91 4.36 3.11 0.00 -
P/NAPS 0.78 0.79 0.70 0.69 0.59 0.83 0.49 36.29%

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