[EMETALL] YoY TTM 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- -26.29%
YoY- -53.36%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 195,061 130,776 101,218 132,452 118,619 97,258 75,665 17.08%
PBT 21,436 9,143 -8,926 9,961 17,271 17,509 3,816 33.29%
Tax -3,661 476 668 -2,333 -523 649 -659 33.04%
NP 17,775 9,619 -8,258 7,628 16,748 18,158 3,157 33.34%
-
NP to SH 17,869 9,633 -8,246 7,812 16,750 18,161 2,664 37.28%
-
Tax Rate 17.08% -5.21% - 23.42% 3.03% -3.71% 17.27% -
Total Cost 177,286 121,157 109,476 124,824 101,871 79,100 72,508 16.05%
-
Net Worth 266,861 255,442 237,045 189,532 177,083 163,800 146,756 10.46%
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 4,223 - -
Div Payout % 17.10% - - - 25.17% 23.26% - -
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 266,861 255,442 237,045 189,532 177,083 163,800 146,756 10.46%
NOSH 206,807 206,807 188,288 188,288 171,171 167,142 168,685 3.45%
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 9.11% 7.36% -8.16% 5.76% 14.12% 18.67% 4.17% -
ROE 6.70% 3.77% -3.48% 4.12% 9.46% 11.09% 1.82% -
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 95.75 69.11 54.66 71.28 70.33 58.19 44.86 13.45%
EPS 8.77 5.09 -4.45 4.20 9.93 10.87 1.58 33.02%
DPS 1.50 0.00 0.00 0.00 2.50 2.53 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 69.64 46.69 36.14 47.29 42.35 34.72 27.02 17.07%
EPS 6.38 3.44 -2.94 2.79 5.98 6.48 0.95 37.31%
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 0.5848 0.524 10.46%
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 0.63 0.46 0.66 0.64 1.07 1.32 0.47 4.99%
P/EPS 6.90 6.19 -8.09 10.82 7.60 7.09 13.30 -10.35%
EY 14.50 16.16 -12.37 9.24 13.15 14.11 7.52 11.55%
DY 2.48 0.00 0.00 0.00 3.31 3.28 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 0.55 1.00 0.69 0.62 1.17 1.00 0.49 1.94%
P/EPS 5.99 13.55 -8.42 10.47 8.26 5.34 13.93 -13.11%
EY 16.71 7.38 -11.87 9.55 12.11 18.73 7.18 15.10%
DY 2.86 0.00 0.00 0.00 3.05 4.36 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