[EMETALL] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -18.04%
YoY- 108.48%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 170,800 123,476 107,035 126,631 105,775 97,176 60,464 18.87%
PBT 12,599 3,903 245 16,748 7,629 16,900 -1,649 -
Tax -4,001 434 -17 -1,439 -284 608 -527 40.14%
NP 8,598 4,337 228 15,309 7,345 17,508 -2,176 -
-
NP to SH 8,694 4,350 423 15,311 7,344 17,507 -2,662 -
-
Tax Rate 31.76% -11.12% 6.94% 8.59% 3.72% -3.60% - -
Total Cost 162,202 119,139 106,807 111,322 98,430 79,668 62,640 17.16%
-
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 4,216 4,223 - - -
Div Payout % - - - 27.54% 57.51% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
NOSH 206,807 188,288 188,288 188,288 171,171 175,096 167,999 3.52%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.03% 3.51% 0.21% 12.09% 6.94% 18.02% -3.60% -
ROE 3.36% 1.81% 0.25% 8.22% 4.49% 10.52% -1.86% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.84 67.81 57.68 67.31 62.72 55.50 35.99 15.12%
EPS 4.27 2.39 0.23 8.14 4.35 10.00 -1.58 -
DPS 0.00 0.00 0.00 2.24 2.50 0.00 0.00 -
NAPS 1.27 1.32 0.93 0.99 0.97 0.95 0.85 6.91%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.98 44.09 38.22 45.21 37.77 34.70 21.59 18.87%
EPS 3.10 1.55 0.15 5.47 2.62 6.25 -0.95 -
DPS 0.00 0.00 0.00 1.51 1.51 0.00 0.00 -
NAPS 0.9237 0.8582 0.6161 0.665 0.5841 0.5939 0.5098 10.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.61 0.245 0.41 0.61 0.60 0.285 0.255 -
P/RPS 0.73 0.36 0.71 0.91 0.96 0.51 0.71 0.46%
P/EPS 14.29 10.26 179.86 7.50 13.78 2.85 -16.09 -
EY 7.00 9.75 0.56 13.34 7.26 35.08 -6.21 -
DY 0.00 0.00 0.00 3.67 4.17 0.00 0.00 -
P/NAPS 0.48 0.19 0.44 0.62 0.62 0.30 0.30 8.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 25/06/20 31/05/19 28/05/18 25/05/17 24/05/16 29/05/15 -
Price 0.645 0.255 0.37 0.54 0.68 0.465 0.27 -
P/RPS 0.77 0.38 0.64 0.80 1.08 0.84 0.75 0.43%
P/EPS 15.11 10.67 162.31 6.64 15.62 4.65 -17.04 -
EY 6.62 9.37 0.62 15.07 6.40 21.50 -5.87 -
DY 0.00 0.00 0.00 4.15 3.68 0.00 0.00 -
P/NAPS 0.51 0.19 0.40 0.55 0.70 0.49 0.32 8.07%

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