[EMETALL] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 127.5%
YoY- -54.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 144,656 85,345 75,537 90,108 89,575 76,605 59,007 16.10%
PBT 20,392 4,894 -1,473 10,645 20,579 15,986 4,042 30.92%
Tax -2,201 -867 -802 -1,576 -640 -332 -371 34.51%
NP 18,191 4,027 -2,275 9,069 19,939 15,654 3,671 30.53%
-
NP to SH 18,280 4,031 -2,269 9,075 19,943 15,655 3,668 30.66%
-
Tax Rate 10.79% 17.72% - 14.81% 3.11% 2.08% 9.18% -
Total Cost 126,465 81,318 77,812 81,039 69,636 60,951 55,336 14.75%
-
Net Worth 266,861 255,442 237,045 189,532 177,083 165,322 146,383 10.51%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,055 - - - 4,216 4,217 - -
Div Payout % 16.72% - - - 21.14% 26.94% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 266,861 255,442 237,045 189,532 177,083 165,322 146,383 10.51%
NOSH 206,807 206,807 188,288 188,288 171,171 168,696 168,256 3.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.58% 4.72% -3.01% 10.06% 22.26% 20.43% 6.22% -
ROE 6.85% 1.58% -0.96% 4.79% 11.26% 9.47% 2.51% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 71.01 45.10 40.79 48.49 53.11 45.41 35.07 12.46%
EPS 8.97 2.16 -1.22 4.85 11.83 9.28 2.18 26.55%
DPS 1.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.31 1.35 1.28 1.02 1.05 0.98 0.87 7.05%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.65 30.47 26.97 32.17 31.98 27.35 21.07 16.10%
EPS 6.53 1.44 -0.81 3.24 7.12 5.59 1.31 30.66%
DPS 1.09 0.00 0.00 0.00 1.51 1.51 0.00 -
NAPS 0.9528 0.912 0.8463 0.6767 0.6323 0.5903 0.5226 10.51%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.605 0.315 0.36 0.455 0.755 0.77 0.21 -
P/RPS 0.85 0.70 0.88 0.94 1.42 1.70 0.60 5.97%
P/EPS 6.74 14.79 -29.38 9.32 6.38 8.30 9.63 -5.76%
EY 14.83 6.76 -3.40 10.73 15.66 12.05 10.38 6.12%
DY 2.48 0.00 0.00 0.00 3.31 3.25 0.00 -
P/NAPS 0.46 0.23 0.28 0.45 0.72 0.79 0.24 11.44%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 30/11/16 18/11/15 -
Price 0.525 0.69 0.375 0.44 0.82 0.58 0.22 -
P/RPS 0.74 1.53 0.92 0.91 1.54 1.28 0.63 2.71%
P/EPS 5.85 32.39 -30.61 9.01 6.93 6.25 10.09 -8.67%
EY 17.09 3.09 -3.27 11.10 14.42 16.00 9.91 9.49%
DY 2.86 0.00 0.00 0.00 3.05 4.31 0.00 -
P/NAPS 0.40 0.51 0.29 0.43 0.78 0.59 0.25 8.14%

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