[EMETALL] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -10.01%
YoY- -26.43%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 162,513 135,516 119,691 96,871 95,898 136,990 146,924 6.93%
PBT 11,139 7,457 7,915 6,929 7,662 14,414 11,934 -4.47%
Tax -1,646 453 287 302 373 -2,102 -2,005 -12.29%
NP 9,493 7,910 8,202 7,231 8,035 12,312 9,929 -2.94%
-
NP to SH 9,497 7,910 8,202 7,231 8,035 12,312 9,929 -2.91%
-
Tax Rate 14.78% -6.07% -3.63% -4.36% -4.87% 14.58% 16.80% -
Total Cost 153,020 127,606 111,489 89,640 87,863 124,678 136,995 7.63%
-
Net Worth 133,679 137,157 131,575 131,288 132,282 132,009 128,238 2.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,284 4,294 4,294 4,294 4,294 - - -
Div Payout % 45.12% 54.30% 52.36% 59.40% 53.45% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 133,679 137,157 131,575 131,288 132,282 132,009 128,238 2.80%
NOSH 171,383 171,447 170,877 170,505 171,794 171,440 170,985 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.84% 5.84% 6.85% 7.46% 8.38% 8.99% 6.76% -
ROE 7.10% 5.77% 6.23% 5.51% 6.07% 9.33% 7.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.82 79.04 70.04 56.81 55.82 79.91 85.93 6.76%
EPS 5.54 4.61 4.80 4.24 4.68 7.18 5.81 -3.11%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.78 0.80 0.77 0.77 0.77 0.77 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 170,505
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.02 48.38 42.73 34.59 34.24 48.91 52.46 6.92%
EPS 3.39 2.82 2.93 2.58 2.87 4.40 3.55 -3.01%
DPS 1.53 1.53 1.53 1.53 1.53 0.00 0.00 -
NAPS 0.4773 0.4897 0.4698 0.4687 0.4723 0.4713 0.4579 2.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.28 0.44 0.44 0.49 0.42 0.45 -
P/RPS 0.33 0.35 0.63 0.77 0.88 0.53 0.52 -26.09%
P/EPS 5.59 6.07 9.17 10.38 10.48 5.85 7.75 -19.52%
EY 17.88 16.48 10.91 9.64 9.55 17.10 12.90 24.23%
DY 8.06 8.93 5.68 5.68 5.10 0.00 0.00 -
P/NAPS 0.40 0.35 0.57 0.57 0.64 0.55 0.60 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 27/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.36 0.31 0.41 0.44 0.48 0.50 0.42 -
P/RPS 0.38 0.39 0.59 0.77 0.86 0.63 0.49 -15.55%
P/EPS 6.50 6.72 8.54 10.38 10.26 6.96 7.23 -6.83%
EY 15.39 14.88 11.71 9.64 9.74 14.36 13.83 7.36%
DY 6.94 8.06 6.10 5.68 5.21 0.00 0.00 -
P/NAPS 0.46 0.39 0.53 0.57 0.62 0.65 0.56 -12.25%

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