[EMETALL] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 377.25%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 79,608 37,102 17,857 37,213 27,106 27,683 26,615 20.02%
PBT 12,861 7,342 267 1,605 1,308 5,863 4,081 21.07%
Tax -444 -149 -206 -390 -433 -95 -78 33.60%
NP 12,417 7,193 61 1,215 875 5,768 4,003 20.75%
-
NP to SH 12,810 7,196 28 1,217 1,059 5,771 4,004 21.37%
-
Tax Rate 3.45% 2.03% 77.15% 24.30% 33.10% 1.62% 1.91% -
Total Cost 67,191 29,909 17,796 35,998 26,231 21,915 22,612 19.89%
-
Net Worth 407,558 262,787 242,601 240,980 184,300 168,651 163,876 16.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 3,055 - - - - 4,223 -
Div Payout % - 42.46% - - - - 105.49% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 407,558 262,787 242,601 240,980 184,300 168,651 163,876 16.38%
NOSH 279,664 206,807 188,288 188,288 188,288 171,171 168,945 8.75%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 15.60% 19.39% 0.34% 3.26% 3.23% 20.84% 15.04% -
ROE 3.14% 2.74% 0.01% 0.51% 0.57% 3.42% 2.44% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 29.10 18.21 9.64 20.07 14.56 16.41 15.75 10.76%
EPS 4.68 3.53 0.02 0.66 0.57 3.42 2.37 12.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.49 1.29 1.31 1.30 0.99 1.00 0.97 7.41%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 28.42 13.25 6.38 13.29 9.68 9.88 9.50 20.02%
EPS 4.57 2.57 0.01 0.43 0.38 2.06 1.43 21.35%
DPS 0.00 1.09 0.00 0.00 0.00 0.00 1.51 -
NAPS 1.4551 0.9382 0.8662 0.8604 0.658 0.6021 0.5851 16.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.545 0.615 0.26 0.38 0.465 0.76 0.75 -
P/RPS 1.87 3.38 2.70 1.89 3.19 4.63 4.76 -14.41%
P/EPS 11.64 17.41 1,719.64 57.88 81.74 22.21 31.65 -15.34%
EY 8.59 5.74 0.06 1.73 1.22 4.50 3.16 18.12%
DY 0.00 2.44 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.37 0.48 0.20 0.29 0.47 0.76 0.77 -11.49%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 -
Price 0.585 0.60 0.36 0.36 0.485 0.79 0.805 -
P/RPS 2.01 3.29 3.73 1.79 3.33 4.81 5.11 -14.39%
P/EPS 12.49 16.99 2,381.04 54.83 85.26 23.09 33.97 -15.35%
EY 8.01 5.89 0.04 1.82 1.17 4.33 2.94 18.17%
DY 0.00 2.50 0.00 0.00 0.00 0.00 3.11 -
P/NAPS 0.39 0.47 0.27 0.28 0.49 0.79 0.83 -11.82%

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