[EMETALL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -208.31%
YoY- -159.31%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 97,258 75,665 64,975 96,184 151,088 135,516 136,990 -5.54%
PBT 17,509 3,816 7,179 -2,610 6,974 7,457 14,414 3.29%
Tax 649 -659 -568 -141 -2,374 453 -2,102 -
NP 18,158 3,157 6,611 -2,751 4,600 7,910 12,312 6.68%
-
NP to SH 18,161 2,664 6,621 -2,737 4,615 7,910 12,312 6.68%
-
Tax Rate -3.71% 17.27% 7.91% - 34.04% -6.07% 14.58% -
Total Cost 79,100 72,508 58,364 98,935 146,488 127,606 124,678 -7.29%
-
Net Worth 163,800 146,756 144,656 138,117 143,733 137,157 132,009 3.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,223 - - - 4,284 4,294 - -
Div Payout % 23.26% - - - 92.84% 54.30% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 163,800 146,756 144,656 138,117 143,733 137,157 132,009 3.65%
NOSH 167,142 168,685 168,205 168,435 169,097 171,447 171,440 -0.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.67% 4.17% 10.17% -2.86% 3.04% 5.84% 8.99% -
ROE 11.09% 1.82% 4.58% -1.98% 3.21% 5.77% 9.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.19 44.86 38.63 57.10 89.35 79.04 79.91 -5.14%
EPS 10.87 1.58 3.94 -1.62 2.73 4.61 7.18 7.14%
DPS 2.53 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.98 0.87 0.86 0.82 0.85 0.80 0.77 4.09%
Adjusted Per Share Value based on latest NOSH - 168,435
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.72 27.02 23.20 34.34 53.94 48.38 48.91 -5.54%
EPS 6.48 0.95 2.36 -0.98 1.65 2.82 4.40 6.65%
DPS 1.51 0.00 0.00 0.00 1.53 1.53 0.00 -
NAPS 0.5848 0.524 0.5165 0.4931 0.5132 0.4897 0.4713 3.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.77 0.21 0.31 0.30 0.31 0.28 0.42 -
P/RPS 1.32 0.47 0.80 0.53 0.35 0.35 0.53 16.40%
P/EPS 7.09 13.30 7.88 -18.46 11.36 6.07 5.85 3.25%
EY 14.11 7.52 12.70 -5.42 8.80 16.48 17.10 -3.14%
DY 3.28 0.00 0.00 0.00 8.06 8.93 0.00 -
P/NAPS 0.79 0.24 0.36 0.37 0.36 0.35 0.55 6.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 18/11/15 25/11/14 29/11/13 29/11/12 22/11/11 30/11/10 -
Price 0.58 0.22 0.30 0.30 0.30 0.31 0.50 -
P/RPS 1.00 0.49 0.78 0.53 0.34 0.39 0.63 7.99%
P/EPS 5.34 13.93 7.62 -18.46 10.99 6.72 6.96 -4.31%
EY 18.73 7.18 13.12 -5.42 9.10 14.88 14.36 4.52%
DY 4.36 0.00 0.00 0.00 8.33 8.06 0.00 -
P/NAPS 0.59 0.25 0.35 0.37 0.35 0.39 0.65 -1.59%

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