[EMETALL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.95%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,874 151,088 154,851 166,467 162,513 135,516 119,691 13.51%
PBT 5,613 6,974 8,072 10,879 11,139 7,457 7,915 -20.39%
Tax -645 -2,374 -1,840 -1,762 -1,646 453 287 -
NP 4,968 4,600 6,232 9,117 9,493 7,910 8,202 -28.30%
-
NP to SH 4,982 4,615 6,240 9,122 9,497 7,910 8,202 -28.16%
-
Tax Rate 11.49% 34.04% 22.79% 16.20% 14.78% -6.07% -3.63% -
Total Cost 139,906 146,488 148,619 157,350 153,020 127,606 111,489 16.26%
-
Net Worth 137,199 143,733 140,739 144,840 133,679 137,157 131,575 2.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 4,284 4,284 4,284 4,284 4,294 4,294 -
Div Payout % - 92.84% 68.66% 46.97% 45.12% 54.30% 52.36% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 137,199 143,733 140,739 144,840 133,679 137,157 131,575 2.81%
NOSH 163,333 169,097 169,565 170,400 171,383 171,447 170,877 -2.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.43% 3.04% 4.02% 5.48% 5.84% 5.84% 6.85% -
ROE 3.63% 3.21% 4.43% 6.30% 7.10% 5.77% 6.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.70 89.35 91.32 97.69 94.82 79.04 70.04 16.96%
EPS 3.05 2.73 3.68 5.35 5.54 4.61 4.80 -25.98%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 2.50 -
NAPS 0.84 0.85 0.83 0.85 0.78 0.80 0.77 5.94%
Adjusted Per Share Value based on latest NOSH - 170,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.73 53.94 55.29 59.43 58.02 48.38 42.73 13.52%
EPS 1.78 1.65 2.23 3.26 3.39 2.82 2.93 -28.16%
DPS 0.00 1.53 1.53 1.53 1.53 1.53 1.53 -
NAPS 0.4899 0.5132 0.5025 0.5171 0.4773 0.4897 0.4698 2.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.31 0.35 0.34 0.31 0.28 0.44 -
P/RPS 0.35 0.35 0.38 0.35 0.33 0.35 0.63 -32.29%
P/EPS 10.16 11.36 9.51 6.35 5.59 6.07 9.17 7.04%
EY 9.84 8.80 10.51 15.74 17.88 16.48 10.91 -6.62%
DY 0.00 8.06 7.14 7.35 8.06 8.93 5.68 -
P/NAPS 0.37 0.36 0.42 0.40 0.40 0.35 0.57 -24.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 -
Price 0.295 0.30 0.32 0.34 0.36 0.31 0.41 -
P/RPS 0.33 0.34 0.35 0.35 0.38 0.39 0.59 -31.99%
P/EPS 9.67 10.99 8.70 6.35 6.50 6.72 8.54 8.59%
EY 10.34 9.10 11.50 15.74 15.39 14.88 11.71 -7.92%
DY 0.00 8.33 7.81 7.35 6.94 8.06 6.10 -
P/NAPS 0.35 0.35 0.39 0.40 0.46 0.39 0.53 -24.07%

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