[EMETALL] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 3.37%
YoY- 343.93%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 76,335 85,948 150,223 93,641 39,347 56,195 54,842 5.66%
PBT 22,310 5,365 24,601 15,508 1,772 1,983 4,633 29.91%
Tax -784 -1,183 -973 -2,056 -439 -516 -755 0.62%
NP 21,526 4,182 23,628 13,452 1,333 1,467 3,878 33.02%
-
NP to SH 21,526 4,849 24,014 13,542 1,300 1,472 3,989 32.40%
-
Tax Rate 3.51% 22.05% 3.96% 13.26% 24.77% 26.02% 16.30% -
Total Cost 54,809 81,766 126,595 80,189 38,014 54,728 50,964 1.21%
-
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 3,055 - - - -
Div Payout % - - - 22.56% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
NOSH 280,084 279,804 279,664 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 28.20% 4.87% 15.73% 14.37% 3.39% 2.61% 7.07% -
ROE 3.97% 1.48% 5.89% 5.15% 0.54% 0.61% 2.16% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.56 30.74 54.92 45.97 21.25 30.32 29.46 -1.10%
EPS 7.77 1.75 10.73 6.65 0.70 0.79 2.13 24.04%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.96 1.17 1.49 1.29 1.31 1.30 0.99 12.04%
Adjusted Per Share Value based on latest NOSH - 280,084
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.25 30.69 53.63 33.43 14.05 20.06 19.58 5.65%
EPS 7.69 1.73 8.57 4.83 0.46 0.53 1.42 32.48%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 1.9383 1.1681 1.4551 0.9382 0.8662 0.8604 0.658 19.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.495 0.545 0.615 0.26 0.38 0.465 -
P/RPS 1.47 1.61 0.99 1.34 1.22 1.25 1.58 -1.19%
P/EPS 5.21 28.55 6.21 9.25 37.04 47.85 21.70 -21.14%
EY 19.19 3.50 16.11 10.81 2.70 2.09 4.61 26.80%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.21 0.42 0.37 0.48 0.20 0.29 0.47 -12.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 -
Price 0.37 0.52 0.585 0.60 0.36 0.36 0.485 -
P/RPS 1.34 1.69 1.07 1.31 1.69 1.19 1.65 -3.40%
P/EPS 4.76 29.99 6.66 9.03 51.28 45.34 22.63 -22.86%
EY 21.00 3.33 15.01 11.08 1.95 2.21 4.42 29.62%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.19 0.44 0.39 0.47 0.27 0.28 0.49 -14.59%

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