[EMETALL] YoY Cumulative 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- 36.14%
YoY- -66.95%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 93,641 39,347 56,195 54,842 60,707 59,513 32,907 19.02%
PBT 15,508 1,772 1,983 4,633 12,335 15,602 310 91.84%
Tax -2,056 -439 -516 -755 -268 -182 -236 43.39%
NP 13,452 1,333 1,467 3,878 12,067 15,420 74 137.82%
-
NP to SH 13,542 1,300 1,472 3,989 12,070 15,421 75 137.55%
-
Tax Rate 13.26% 24.77% 26.02% 16.30% 2.17% 1.17% 76.13% -
Total Cost 80,189 38,014 54,728 50,964 48,640 44,093 32,833 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 3,055 - - - - 4,217 - -
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 5.15% 0.54% 0.61% 2.16% 7.16% 9.42% 0.05% -
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 45.97 21.25 30.32 29.46 36.00 35.27 17.55 17.39%
EPS 6.65 0.70 0.79 2.13 7.16 9.14 0.04 134.30%
DPS 1.50 0.00 0.00 0.00 0.00 2.50 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 33.43 14.05 20.06 19.58 21.67 21.25 11.75 19.01%
EPS 4.83 0.46 0.53 1.42 4.31 5.51 0.03 133.06%
DPS 1.09 0.00 0.00 0.00 0.00 1.51 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 1.34 1.22 1.25 1.58 2.11 2.13 1.37 -0.36%
P/EPS 9.25 37.04 47.85 21.70 10.62 8.21 600.00 -50.08%
EY 10.81 2.70 2.09 4.61 9.42 12.19 0.17 99.65%
DY 2.44 0.00 0.00 0.00 0.00 3.33 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 1.31 1.69 1.19 1.65 2.19 2.28 1.17 1.89%
P/EPS 9.03 51.28 45.34 22.63 11.04 8.81 512.50 -48.95%
EY 11.08 1.95 2.21 4.42 9.06 11.35 0.20 95.12%
DY 2.50 0.00 0.00 0.00 0.00 3.11 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