[EMETALL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -31.93%
YoY- -66.95%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 187,282 78,694 112,390 109,684 121,414 119,026 65,814 19.02%
PBT 31,016 3,544 3,966 9,266 24,670 31,204 620 91.84%
Tax -4,112 -878 -1,032 -1,510 -536 -364 -472 43.39%
NP 26,904 2,666 2,934 7,756 24,134 30,840 148 137.82%
-
NP to SH 27,084 2,600 2,944 7,978 24,140 30,842 150 137.55%
-
Tax Rate 13.26% 24.77% 26.02% 16.30% 2.17% 1.17% 76.13% -
Total Cost 160,378 76,028 109,456 101,928 97,280 88,186 65,666 16.03%
-
Net Worth 262,787 242,601 240,980 184,300 168,651 163,658 159,375 8.68%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,111 - - - - 8,435 - -
Div Payout % 22.56% - - - - 27.35% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,787 242,601 240,980 184,300 168,651 163,658 159,375 8.68%
NOSH 206,807 188,288 188,288 188,288 171,171 168,719 187,500 1.64%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.37% 3.39% 2.61% 7.07% 19.88% 25.91% 0.22% -
ROE 10.31% 1.07% 1.22% 4.33% 14.31% 18.85% 0.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 91.94 42.49 60.63 58.92 71.99 70.55 35.10 17.39%
EPS 13.30 1.40 1.58 4.26 14.32 18.28 0.08 134.30%
DPS 3.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.29 1.31 1.30 0.99 1.00 0.97 0.85 7.19%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.87 28.10 40.13 39.16 43.35 42.50 23.50 19.02%
EPS 9.67 0.93 1.05 2.85 8.62 11.01 0.05 140.28%
DPS 2.18 0.00 0.00 0.00 0.00 3.01 0.00 -
NAPS 0.9382 0.8662 0.8604 0.658 0.6021 0.5843 0.569 8.68%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.615 0.26 0.38 0.465 0.76 0.75 0.24 -
P/RPS 0.67 0.61 0.63 0.79 1.06 1.06 0.68 -0.24%
P/EPS 4.63 18.52 23.93 10.85 5.31 4.10 300.00 -50.07%
EY 21.62 5.40 4.18 9.22 18.83 24.37 0.33 100.65%
DY 4.88 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.48 0.20 0.29 0.47 0.76 0.77 0.28 9.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 27/08/15 -
Price 0.60 0.36 0.36 0.485 0.79 0.805 0.205 -
P/RPS 0.65 0.85 0.59 0.82 1.10 1.14 0.58 1.91%
P/EPS 4.51 25.64 22.67 11.32 5.52 4.40 256.25 -48.96%
EY 22.16 3.90 4.41 8.84 18.12 22.71 0.39 95.95%
DY 5.00 0.00 0.00 0.00 0.00 6.21 0.00 -
P/NAPS 0.47 0.27 0.28 0.49 0.79 0.83 0.24 11.84%

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