[EMETALL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.82%
YoY- 565.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 292,567 273,529 231,023 216,947 195,061 190,045 170,800 43.11%
PBT 43,110 39,160 33,641 30,066 21,436 19,674 12,599 126.90%
Tax -6,009 -4,148 -3,853 -5,230 -3,661 -3,944 -4,001 31.11%
NP 37,101 35,012 29,788 24,836 17,775 15,730 8,598 164.81%
-
NP to SH 35,943 34,564 28,950 24,091 17,869 15,862 8,694 157.36%
-
Tax Rate 13.94% 10.59% 11.45% 17.40% 17.08% 20.05% 31.76% -
Total Cost 255,466 238,517 201,235 192,111 177,286 174,315 162,202 35.33%
-
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,457 - 3,055 3,055 3,055 3,055 - -
Div Payout % 9.62% - 10.55% 12.68% 17.10% 19.26% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 389,960 407,558 285,195 272,972 266,861 262,787 258,712 31.42%
NOSH 279,664 279,664 206,807 206,807 206,807 206,807 206,807 22.26%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.68% 12.80% 12.89% 11.45% 9.11% 8.28% 5.03% -
ROE 9.22% 8.48% 10.15% 8.83% 6.70% 6.04% 3.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.78 100.00 113.41 106.50 95.75 93.29 83.84 16.74%
EPS 13.00 12.64 14.21 11.83 8.77 7.79 4.27 109.91%
DPS 1.25 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.41 1.49 1.40 1.34 1.31 1.29 1.27 7.21%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 104.46 97.66 82.48 77.46 69.64 67.85 60.98 43.11%
EPS 12.83 12.34 10.34 8.60 6.38 5.66 3.10 157.55%
DPS 1.23 0.00 1.09 1.09 1.09 1.09 0.00 -
NAPS 1.3923 1.4551 1.0182 0.9746 0.9528 0.9382 0.9237 31.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.655 0.545 0.47 0.48 0.605 0.615 0.61 -
P/RPS 0.62 0.55 0.41 0.45 0.63 0.66 0.73 -10.30%
P/EPS 5.04 4.31 3.31 4.06 6.90 7.90 14.29 -50.04%
EY 19.84 23.19 30.24 24.64 14.50 12.66 7.00 100.14%
DY 1.91 0.00 3.19 3.13 2.48 2.44 0.00 -
P/NAPS 0.46 0.37 0.34 0.36 0.46 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 -
Price 0.66 0.585 0.42 0.465 0.525 0.60 0.645 -
P/RPS 0.62 0.58 0.37 0.44 0.55 0.64 0.77 -13.43%
P/EPS 5.08 4.63 2.96 3.93 5.99 7.71 15.11 -51.61%
EY 19.69 21.60 33.84 25.43 16.71 12.98 6.62 106.68%
DY 1.89 0.00 3.57 3.23 2.86 2.50 0.00 -
P/NAPS 0.47 0.39 0.30 0.35 0.40 0.47 0.51 -5.29%

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