[EMETALL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.02%
YoY- 132.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 122,160 154,851 119,691 146,924 117,107 144,662 111,703 1.50%
PBT 3,051 8,072 7,915 11,934 5,931 6,026 15,469 -23.68%
Tax -544 -1,840 287 -2,005 -1,666 1,040 163 -
NP 2,507 6,232 8,202 9,929 4,265 7,066 15,632 -26.27%
-
NP to SH 2,527 6,240 8,202 9,929 4,265 7,066 15,632 -26.17%
-
Tax Rate 17.83% 22.79% -3.63% 16.80% 28.09% -17.26% -1.05% -
Total Cost 119,653 148,619 111,489 136,995 112,842 137,596 96,071 3.72%
-
Net Worth 167,999 140,739 131,575 128,238 123,204 117,677 111,004 7.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,284 4,294 - 2,138 4,190 - -
Div Payout % - 68.66% 52.36% - 50.15% 59.30% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 167,999 140,739 131,575 128,238 123,204 117,677 111,004 7.14%
NOSH 200,000 169,565 170,877 170,985 171,116 170,546 165,679 3.18%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.05% 4.02% 6.85% 6.76% 3.64% 4.88% 13.99% -
ROE 1.50% 4.43% 6.23% 7.74% 3.46% 6.00% 14.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.08 91.32 70.04 85.93 68.44 84.82 67.42 -1.63%
EPS 1.26 3.68 4.80 5.81 2.49 4.14 9.44 -28.49%
DPS 0.00 2.50 2.50 0.00 1.25 2.50 0.00 -
NAPS 0.84 0.83 0.77 0.75 0.72 0.69 0.67 3.83%
Adjusted Per Share Value based on latest NOSH - 170,985
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.62 55.29 42.73 52.46 41.81 51.65 39.88 1.50%
EPS 0.90 2.23 2.93 3.55 1.52 2.52 5.58 -26.20%
DPS 0.00 1.53 1.53 0.00 0.76 1.50 0.00 -
NAPS 0.5998 0.5025 0.4698 0.4579 0.4399 0.4201 0.3963 7.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.33 0.35 0.44 0.45 0.61 0.75 0.75 -
P/RPS 0.54 0.38 0.63 0.52 0.89 0.88 1.11 -11.30%
P/EPS 26.12 9.51 9.17 7.75 24.47 18.10 7.95 21.90%
EY 3.83 10.51 10.91 12.90 4.09 5.52 12.58 -17.96%
DY 0.00 7.14 5.68 0.00 2.05 3.33 0.00 -
P/NAPS 0.39 0.42 0.57 0.60 0.85 1.09 1.12 -16.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 26/08/11 26/08/10 27/08/09 29/08/08 24/08/07 -
Price 0.30 0.32 0.41 0.42 0.52 0.68 1.04 -
P/RPS 0.49 0.35 0.59 0.49 0.76 0.80 1.54 -17.36%
P/EPS 23.74 8.70 8.54 7.23 20.86 16.41 11.02 13.63%
EY 4.21 11.50 11.71 13.83 4.79 6.09 9.07 -11.99%
DY 0.00 7.81 6.10 0.00 2.40 3.68 0.00 -
P/NAPS 0.36 0.39 0.53 0.56 0.72 0.99 1.55 -21.58%

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