[EMETALL] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -58.83%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 119,433 102,140 78,676 63,681 78,726 143,646 158,880 -4.64%
PBT 27,438 21,314 5,389 -2,769 -3,048 7,916 13,469 12.57%
Tax -853 -442 -494 -242 -476 -1,148 -177 29.93%
NP 26,585 20,872 4,894 -3,012 -3,524 6,768 13,292 12.23%
-
NP to SH 26,590 20,873 4,890 -3,014 -3,509 6,778 13,292 12.23%
-
Tax Rate 3.11% 2.07% 9.17% - - 14.50% 1.31% -
Total Cost 92,848 81,268 73,781 66,693 82,250 136,878 145,588 -7.21%
-
Net Worth 177,083 165,322 146,383 145,108 138,348 144,528 136,828 4.38%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,621 5,623 - - - - - -
Div Payout % 21.14% 26.94% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 177,083 165,322 146,383 145,108 138,348 144,528 136,828 4.38%
NOSH 171,171 168,696 168,256 168,731 168,717 170,033 171,035 0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 22.26% 20.43% 6.22% -4.73% -4.48% 4.71% 8.37% -
ROE 15.02% 12.63% 3.34% -2.08% -2.54% 4.69% 9.71% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.82 60.55 46.76 37.74 46.66 84.48 92.89 -4.41%
EPS 15.77 12.37 2.91 -1.79 -2.08 3.99 7.76 12.53%
DPS 3.33 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.87 0.86 0.82 0.85 0.80 4.63%
Adjusted Per Share Value based on latest NOSH - 168,205
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.64 36.47 28.09 22.74 28.11 51.29 56.73 -4.64%
EPS 9.49 7.45 1.75 -1.08 -1.25 2.42 4.75 12.21%
DPS 2.01 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.5903 0.5226 0.5181 0.494 0.516 0.4885 4.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.755 0.77 0.21 0.31 0.30 0.31 0.28 -
P/RPS 1.07 1.27 0.45 0.82 0.64 0.37 0.30 23.58%
P/EPS 4.79 6.22 7.22 -17.35 -14.42 7.78 3.60 4.87%
EY 20.88 16.07 13.84 -5.76 -6.93 12.86 27.76 -4.63%
DY 4.42 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.24 0.36 0.37 0.36 0.35 12.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 30/11/16 18/11/15 25/11/14 29/11/13 29/11/12 22/11/11 -
Price 0.82 0.58 0.22 0.30 0.30 0.30 0.31 -
P/RPS 1.16 0.96 0.47 0.79 0.64 0.36 0.33 23.28%
P/EPS 5.20 4.69 7.57 -16.79 -14.42 7.53 3.99 4.50%
EY 19.23 21.33 13.21 -5.96 -6.93 13.29 25.07 -4.31%
DY 4.07 5.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.25 0.35 0.37 0.35 0.39 12.23%

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