[EMETALL] YoY TTM 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- 12.65%
YoY- 85.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 159,240 183,656 292,567 195,061 130,776 101,218 132,452 3.11%
PBT 2,447 -3,910 43,110 21,436 9,143 -8,926 9,961 -20.84%
Tax 537 -5,756 -6,009 -3,661 476 668 -2,333 -
NP 2,984 -9,666 37,101 17,775 9,619 -8,258 7,628 -14.46%
-
NP to SH 3,075 -7,215 35,943 17,869 9,633 -8,246 7,812 -14.37%
-
Tax Rate -21.95% - 13.94% 17.08% -5.21% - 23.42% -
Total Cost 156,256 193,322 255,466 177,286 121,157 109,476 124,824 3.81%
-
Net Worth 534,885 323,912 389,960 266,861 255,442 237,045 189,532 18.85%
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 % - - 9.62% 17.10% - - - -
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 534,885 323,912 389,960 266,861 255,442 237,045 189,532 18.85%
NOSH 277,142 280,084 279,664 206,807 206,807 188,288 188,288 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 1.87% -5.26% 12.68% 9.11% 7.36% -8.16% 5.76% -
ROE 0.57% -2.23% 9.22% 6.70% 3.77% -3.48% 4.12% -
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 57.46 66.34 105.78 95.75 69.11 54.66 71.28 -3.52%
EPS 1.11 -2.61 13.00 8.77 5.09 -4.45 4.20 -19.87%
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 51.74 59.67 95.06 63.38 42.49 32.89 43.03 3.11%
EPS 1.00 -2.34 11.68 5.81 3.13 -2.68 2.54 -14.37%
DPS 0.00 0.00 1.12 0.99 0.00 0.00 0.00 -
NAPS 1.7379 1.0524 1.267 0.867 0.8299 0.7702 0.6158 18.85%
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 0.57 0.75 0.62 0.63 0.46 0.66 0.64 -1.91%
P/EPS 29.74 -19.19 5.04 6.90 6.19 -8.09 10.82 18.33%
EY 3.36 -5.21 19.84 14.50 16.16 -12.37 9.24 -15.50%
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 0.55 0.75 0.62 0.55 1.00 0.69 0.62 -1.97%
P/EPS 28.39 -19.19 5.08 5.99 13.55 -8.42 10.47 18.06%
EY 3.52 -5.21 19.69 16.71 7.38 -11.87 9.55 -15.31%
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