[EMETALL] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 34.99%
YoY- 353.49%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 116,969 133,529 220,275 144,656 85,345 75,537 90,108 4.44%
PBT 16,663 7,086 33,435 20,392 4,894 -1,473 10,645 7.74%
Tax -1,538 -2,739 -2,979 -2,201 -867 -802 -1,576 -0.40%
NP 15,125 4,347 30,456 18,191 4,027 -2,275 9,069 8.89%
-
NP to SH 15,125 4,993 30,131 18,280 4,031 -2,269 9,075 8.87%
-
Tax Rate 9.23% 38.65% 8.91% 10.79% 17.72% - 14.81% -
Total Cost 101,844 129,182 189,819 126,465 81,318 77,812 81,039 3.87%
-
Net Worth 534,638 323,912 389,960 266,861 255,442 237,045 189,532 18.84%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 3,457 3,055 - - - -
Div Payout % - - 11.47% 16.72% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 534,638 323,912 389,960 266,861 255,442 237,045 189,532 18.84%
NOSH 277,014 280,084 279,664 206,807 206,807 188,288 188,288 6.64%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.93% 3.26% 13.83% 12.58% 4.72% -3.01% 10.06% -
ROE 2.83% 1.54% 7.73% 6.85% 1.58% -0.96% 4.79% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 42.22 48.23 79.65 71.01 45.10 40.79 48.49 -2.27%
EPS 5.46 1.80 12.47 8.97 2.16 -1.22 4.85 1.99%
DPS 0.00 0.00 1.25 1.50 0.00 0.00 0.00 -
NAPS 1.93 1.17 1.41 1.31 1.35 1.28 1.02 11.20%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.00 43.38 71.57 47.00 27.73 24.54 29.28 4.43%
EPS 4.91 1.62 9.79 5.94 1.31 -0.74 2.95 8.85%
DPS 0.00 0.00 1.12 0.99 0.00 0.00 0.00 -
NAPS 1.7371 1.0524 1.267 0.867 0.8299 0.7702 0.6158 18.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.33 0.50 0.655 0.605 0.315 0.36 0.455 -
P/RPS 0.78 1.04 0.82 0.85 0.70 0.88 0.94 -3.05%
P/EPS 6.04 27.72 6.01 6.74 14.79 -29.38 9.32 -6.96%
EY 16.55 3.61 16.63 14.83 6.76 -3.40 10.73 7.48%
DY 0.00 0.00 1.91 2.48 0.00 0.00 0.00 -
P/NAPS 0.17 0.43 0.46 0.46 0.23 0.28 0.45 -14.96%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 17/11/23 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 -
Price 0.315 0.50 0.66 0.525 0.69 0.375 0.44 -
P/RPS 0.75 1.04 0.83 0.74 1.53 0.92 0.91 -3.16%
P/EPS 5.77 27.72 6.06 5.85 32.39 -30.61 9.01 -7.15%
EY 17.33 3.61 16.51 17.09 3.09 -3.27 11.10 7.70%
DY 0.00 0.00 1.89 2.86 0.00 0.00 0.00 -
P/NAPS 0.16 0.43 0.47 0.40 0.51 0.29 0.43 -15.17%

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