[EMETALL] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 12.03%
YoY- -149.41%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 126,631 105,775 97,176 60,464 74,130 136,501 166,467 -4.45%
PBT 16,748 7,629 16,900 -1,649 6,031 4,583 10,879 7.45%
Tax -1,439 -284 608 -527 -657 -552 -1,762 -3.31%
NP 15,309 7,345 17,508 -2,176 5,374 4,031 9,117 9.01%
-
NP to SH 15,311 7,344 17,507 -2,662 5,388 4,047 9,122 9.01%
-
Tax Rate 8.59% 3.72% -3.60% - 10.89% 12.04% 16.20% -
Total Cost 111,322 98,430 79,668 62,640 68,756 132,470 157,350 -5.60%
-
Net Worth 186,250 163,591 166,341 142,800 145,654 145,775 144,840 4.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,216 4,223 - - - - 4,284 -0.26%
Div Payout % 27.54% 57.51% - - - - 46.97% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 186,250 163,591 166,341 142,800 145,654 145,775 144,840 4.27%
NOSH 188,288 171,171 175,096 167,999 167,419 171,499 170,400 1.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.09% 6.94% 18.02% -3.60% 7.25% 2.95% 5.48% -
ROE 8.22% 4.49% 10.52% -1.86% 3.70% 2.78% 6.30% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.31 62.72 55.50 35.99 44.28 79.59 97.69 -6.01%
EPS 8.14 4.35 10.00 -1.58 3.22 2.36 5.35 7.24%
DPS 2.24 2.50 0.00 0.00 0.00 0.00 2.50 -1.81%
NAPS 0.99 0.97 0.95 0.85 0.87 0.85 0.85 2.57%
Adjusted Per Share Value based on latest NOSH - 167,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.21 37.77 34.70 21.59 26.47 48.74 59.43 -4.45%
EPS 5.47 2.62 6.25 -0.95 1.92 1.44 3.26 9.00%
DPS 1.51 1.51 0.00 0.00 0.00 0.00 1.53 -0.21%
NAPS 0.665 0.5841 0.5939 0.5098 0.52 0.5205 0.5171 4.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.61 0.60 0.285 0.255 0.32 0.29 0.34 -
P/RPS 0.91 0.96 0.51 0.71 0.72 0.36 0.35 17.25%
P/EPS 7.50 13.78 2.85 -16.09 9.94 12.29 6.35 2.81%
EY 13.34 7.26 35.08 -6.21 10.06 8.14 15.74 -2.71%
DY 3.67 4.17 0.00 0.00 0.00 0.00 7.35 -10.92%
P/NAPS 0.62 0.62 0.30 0.30 0.37 0.34 0.40 7.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 24/05/16 29/05/15 30/05/14 30/05/13 28/05/12 -
Price 0.54 0.68 0.465 0.27 0.32 0.34 0.34 -
P/RPS 0.80 1.08 0.84 0.75 0.72 0.43 0.35 14.76%
P/EPS 6.64 15.62 4.65 -17.04 9.94 14.41 6.35 0.74%
EY 15.07 6.40 21.50 -5.87 10.06 6.94 15.74 -0.72%
DY 4.15 3.68 0.00 0.00 0.00 0.00 7.35 -9.08%
P/NAPS 0.55 0.70 0.49 0.32 0.37 0.40 0.40 5.44%

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