[EMETALL] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -41.08%
YoY- -58.05%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 131,919 118,619 106,843 105,775 105,649 97,258 106,266 15.46%
PBT 19,895 17,271 9,411 7,629 12,677 17,509 20,857 -3.09%
Tax -1,223 -523 -301 -284 -215 649 664 -
NP 18,672 16,748 9,110 7,345 12,462 18,158 21,521 -9.00%
-
NP to SH 18,680 16,750 9,111 7,344 12,464 18,161 21,520 -8.98%
-
Tax Rate 6.15% 3.03% 3.20% 3.72% 1.70% -3.71% -3.18% -
Total Cost 113,247 101,871 97,733 98,430 93,187 79,100 84,745 21.25%
-
Net Worth 191,707 177,083 168,651 163,591 156,845 163,800 163,876 10.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,216 4,216 - 4,223 4,223 4,223 4,223 -0.11%
Div Payout % 22.57% 25.17% - 57.51% 33.89% 23.26% 19.63% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 191,707 177,083 168,651 163,591 156,845 163,800 163,876 10.99%
NOSH 188,288 171,171 171,171 171,171 168,651 167,142 168,945 7.47%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.15% 14.12% 8.53% 6.94% 11.80% 18.67% 20.25% -
ROE 9.74% 9.46% 5.40% 4.49% 7.95% 11.09% 13.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.01 70.33 63.35 62.72 62.64 58.19 62.90 12.41%
EPS 10.62 9.93 5.40 4.35 7.39 10.87 12.74 -11.39%
DPS 2.40 2.50 0.00 2.50 2.50 2.53 2.50 -2.67%
NAPS 1.09 1.05 1.00 0.97 0.93 0.98 0.97 8.06%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.10 42.35 38.15 37.77 37.72 34.72 37.94 15.46%
EPS 6.67 5.98 3.25 2.62 4.45 6.48 7.68 -8.94%
DPS 1.51 1.51 0.00 1.51 1.51 1.51 1.51 0.00%
NAPS 0.6845 0.6323 0.6021 0.5841 0.56 0.5848 0.5851 10.99%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.745 0.755 0.76 0.60 0.59 0.77 0.75 -
P/RPS 0.99 1.07 1.20 0.96 0.94 1.32 1.19 -11.51%
P/EPS 7.01 7.60 14.07 13.78 7.98 7.09 5.89 12.27%
EY 14.26 13.15 7.11 7.26 12.53 14.11 16.98 -10.95%
DY 3.22 3.31 0.00 4.17 4.24 3.28 3.33 -2.20%
P/NAPS 0.68 0.72 0.76 0.62 0.63 0.79 0.77 -7.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 -
Price 0.775 0.82 0.79 0.68 0.64 0.58 0.805 -
P/RPS 1.03 1.17 1.25 1.08 1.02 1.00 1.28 -13.45%
P/EPS 7.30 8.26 14.62 15.62 8.66 5.34 6.32 10.05%
EY 13.70 12.11 6.84 6.40 11.55 18.73 15.82 -9.12%
DY 3.09 3.05 0.00 3.68 3.91 4.36 3.11 -0.42%
P/NAPS 0.71 0.78 0.79 0.70 0.69 0.59 0.83 -9.86%

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