[EMETALL] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -31.37%
YoY- 110.08%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 120,968 115,789 131,919 105,649 79,660 64,419 76,259 7.98%
PBT 2,776 3,192 19,895 12,677 5,566 -2,303 6,970 -14.21%
Tax 541 -280 -1,223 -215 610 -470 -743 -
NP 3,317 2,912 18,672 12,462 6,176 -2,773 6,227 -9.96%
-
NP to SH 3,333 3,098 18,680 12,464 5,933 -3,026 6,250 -9.94%
-
Tax Rate -19.49% 8.77% 6.15% 1.70% -10.96% - 10.66% -
Total Cost 117,651 112,877 113,247 93,187 73,484 67,192 70,032 9.02%
-
Net Worth 242,601 176,341 191,707 156,845 155,070 141,483 146,780 8.73%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 4,216 4,223 - - - -
Div Payout % - - 22.57% 33.89% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 242,601 176,341 191,707 156,845 155,070 141,483 146,780 8.73%
NOSH 188,288 188,288 188,288 168,651 176,216 166,451 168,713 1.84%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.74% 2.51% 14.15% 11.80% 7.75% -4.30% 8.17% -
ROE 1.37% 1.76% 9.74% 7.95% 3.83% -2.14% 4.26% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 65.32 62.38 75.01 62.64 45.21 38.70 45.20 6.32%
EPS 1.80 1.67 10.62 7.39 3.37 -1.82 3.70 -11.31%
DPS 0.00 0.00 2.40 2.50 0.00 0.00 0.00 -
NAPS 1.31 0.95 1.09 0.93 0.88 0.85 0.87 7.05%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.19 41.34 47.10 37.72 28.44 23.00 27.23 7.98%
EPS 1.19 1.11 6.67 4.45 2.12 -1.08 2.23 -9.93%
DPS 0.00 0.00 1.51 1.51 0.00 0.00 0.00 -
NAPS 0.8662 0.6296 0.6845 0.56 0.5537 0.5051 0.5241 8.73%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.445 0.42 0.745 0.59 0.295 0.26 0.285 -
P/RPS 0.68 0.67 0.99 0.94 0.65 0.67 0.63 1.28%
P/EPS 24.73 25.17 7.01 7.98 8.76 -14.30 7.69 21.48%
EY 4.04 3.97 14.26 12.53 11.41 -6.99 13.00 -17.69%
DY 0.00 0.00 3.22 4.24 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.68 0.63 0.34 0.31 0.33 0.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 22/02/18 21/02/17 29/02/16 26/02/15 28/02/14 -
Price 0.33 0.43 0.775 0.64 0.26 0.28 0.30 -
P/RPS 0.51 0.69 1.03 1.02 0.58 0.72 0.66 -4.20%
P/EPS 18.34 25.76 7.30 8.66 7.72 -15.40 8.10 14.58%
EY 5.45 3.88 13.70 11.55 12.95 -6.49 12.35 -12.73%
DY 0.00 0.00 3.09 3.91 0.00 0.00 0.00 -
P/NAPS 0.25 0.45 0.71 0.69 0.30 0.33 0.34 -4.99%

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