[EMETALL] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 76,259 144,874 162,515 95,898 162,291 112,563 140,361 -9.65%
PBT 6,970 5,612 11,139 8,381 11,379 4,572 8,194 -2.65%
Tax -743 -645 -1,646 373 -2,187 -1,510 3,520 -
NP 6,227 4,967 9,493 8,754 9,192 3,062 11,714 -9.98%
-
NP to SH 6,250 4,977 9,497 8,754 9,192 3,062 11,714 -9.93%
-
Tax Rate 10.66% 11.49% 14.78% -4.45% 19.22% 33.03% -42.96% -
Total Cost 70,032 139,907 153,022 87,144 153,099 109,501 128,647 -9.63%
-
Net Worth 146,779 142,300 143,896 131,909 125,073 118,032 115,579 4.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 4,282 4,282 4,283 - 4,187 -
Div Payout % - - 45.09% 48.92% 46.60% - 35.75% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 146,779 142,300 143,896 131,909 125,073 118,032 115,579 4.05%
NOSH 168,712 169,405 171,305 171,311 171,333 171,061 167,506 0.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.17% 3.43% 5.84% 9.13% 5.66% 2.72% 8.35% -
ROE 4.26% 3.50% 6.60% 6.64% 7.35% 2.59% 10.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.20 85.52 94.87 55.98 94.72 65.80 83.79 -9.76%
EPS 3.71 2.94 5.56 5.11 5.37 1.79 6.99 -10.01%
DPS 0.00 0.00 2.50 2.50 2.50 0.00 2.50 -
NAPS 0.87 0.84 0.84 0.77 0.73 0.69 0.69 3.93%
Adjusted Per Share Value based on latest NOSH - 171,794
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.23 51.73 58.02 34.24 57.94 40.19 50.11 -9.65%
EPS 2.23 1.78 3.39 3.13 3.28 1.09 4.18 -9.93%
DPS 0.00 0.00 1.53 1.53 1.53 0.00 1.50 -
NAPS 0.5241 0.5081 0.5138 0.471 0.4466 0.4214 0.4127 4.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.285 0.31 0.31 0.49 0.44 0.60 1.01 -
P/RPS 0.63 0.36 0.33 0.88 0.46 0.91 1.21 -10.29%
P/EPS 7.69 10.55 5.59 9.59 8.20 33.52 14.44 -9.96%
EY 13.00 9.48 17.88 10.43 12.19 2.98 6.92 11.07%
DY 0.00 0.00 8.06 5.10 5.68 0.00 2.48 -
P/NAPS 0.33 0.37 0.37 0.64 0.60 0.87 1.46 -21.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.30 0.295 0.36 0.48 0.45 0.50 0.90 -
P/RPS 0.66 0.34 0.38 0.86 0.48 0.76 1.07 -7.73%
P/EPS 8.10 10.04 6.49 9.39 8.39 27.93 12.87 -7.42%
EY 12.35 9.96 15.40 10.65 11.92 3.58 7.77 8.02%
DY 0.00 0.00 6.94 5.21 5.56 0.00 2.78 -
P/NAPS 0.34 0.35 0.43 0.62 0.62 0.72 1.30 -20.01%

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