[EMETALL] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -18.04%
YoY- 108.48%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,789 132,452 126,054 126,631 131,919 118,619 106,843 5.49%
PBT 3,192 9,961 12,193 16,748 19,895 17,271 9,411 -51.26%
Tax -280 -2,333 -1,777 -1,439 -1,223 -523 -301 -4.69%
NP 2,912 7,628 10,416 15,309 18,672 16,748 9,110 -53.15%
-
NP to SH 3,098 7,812 10,599 15,311 18,680 16,750 9,111 -51.18%
-
Tax Rate 8.77% 23.42% 14.57% 8.59% 6.15% 3.03% 3.20% -
Total Cost 112,877 124,824 115,638 111,322 113,247 101,871 97,733 10.05%
-
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 4,216 4,216 4,216 4,216 - -
Div Payout % - - 39.78% 27.54% 22.57% 25.17% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
NOSH 188,288 188,288 188,288 188,288 188,288 171,171 171,171 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.51% 5.76% 8.26% 12.09% 14.15% 14.12% 8.53% -
ROE 1.76% 4.12% 5.75% 8.22% 9.74% 9.46% 5.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 62.38 71.28 67.71 67.31 75.01 70.33 63.35 -1.02%
EPS 1.67 4.20 5.69 8.14 10.62 9.93 5.40 -54.17%
DPS 0.00 0.00 2.26 2.24 2.40 2.50 0.00 -
NAPS 0.95 1.02 0.99 0.99 1.09 1.05 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.34 47.29 45.01 45.21 47.10 42.35 38.15 5.48%
EPS 1.11 2.79 3.78 5.47 6.67 5.98 3.25 -51.04%
DPS 0.00 0.00 1.51 1.51 1.51 1.51 0.00 -
NAPS 0.6296 0.6767 0.658 0.665 0.6845 0.6323 0.6021 3.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.42 0.455 0.465 0.61 0.745 0.755 0.76 -
P/RPS 0.67 0.64 0.69 0.91 0.99 1.07 1.20 -32.12%
P/EPS 25.17 10.82 8.17 7.50 7.01 7.60 14.07 47.20%
EY 3.97 9.24 12.24 13.34 14.26 13.15 7.11 -32.12%
DY 0.00 0.00 4.87 3.67 3.22 3.31 0.00 -
P/NAPS 0.44 0.45 0.47 0.62 0.68 0.72 0.76 -30.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 -
Price 0.43 0.44 0.485 0.54 0.775 0.82 0.79 -
P/RPS 0.69 0.62 0.72 0.80 1.03 1.17 1.25 -32.63%
P/EPS 25.76 10.47 8.52 6.64 7.30 8.26 14.62 45.73%
EY 3.88 9.55 11.74 15.07 13.70 12.11 6.84 -31.40%
DY 0.00 0.00 4.67 4.15 3.09 3.05 0.00 -
P/NAPS 0.45 0.43 0.49 0.55 0.71 0.78 0.79 -31.21%

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