[EMETALL] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -86.35%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 231,023 170,800 123,476 107,035 126,631 105,775 97,176 15.51%
PBT 33,641 12,599 3,903 245 16,748 7,629 16,900 12.15%
Tax -3,853 -4,001 434 -17 -1,439 -284 608 -
NP 29,788 8,598 4,337 228 15,309 7,345 17,508 9.25%
-
NP to SH 28,950 8,694 4,350 423 15,311 7,344 17,507 8.74%
-
Tax Rate 11.45% 31.76% -11.12% 6.94% 8.59% 3.72% -3.60% -
Total Cost 201,235 162,202 119,139 106,807 111,322 98,430 79,668 16.69%
-
Net Worth 285,195 258,712 240,364 172,571 186,250 163,591 166,341 9.39%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 3,055 - - - 4,216 4,223 - -
Div Payout % 10.55% - - - 27.54% 57.51% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 285,195 258,712 240,364 172,571 186,250 163,591 166,341 9.39%
NOSH 206,807 206,807 188,288 188,288 188,288 171,171 175,096 2.81%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.89% 5.03% 3.51% 0.21% 12.09% 6.94% 18.02% -
ROE 10.15% 3.36% 1.81% 0.25% 8.22% 4.49% 10.52% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 113.41 83.84 67.81 57.68 67.31 62.72 55.50 12.64%
EPS 14.21 4.27 2.39 0.23 8.14 4.35 10.00 6.02%
DPS 1.50 0.00 0.00 0.00 2.24 2.50 0.00 -
NAPS 1.40 1.27 1.32 0.93 0.99 0.97 0.95 6.67%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 82.48 60.98 44.09 38.22 45.21 37.77 34.70 15.51%
EPS 10.34 3.10 1.55 0.15 5.47 2.62 6.25 8.74%
DPS 1.09 0.00 0.00 0.00 1.51 1.51 0.00 -
NAPS 1.0182 0.9237 0.8582 0.6161 0.665 0.5841 0.5939 9.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.47 0.61 0.245 0.41 0.61 0.60 0.285 -
P/RPS 0.41 0.73 0.36 0.71 0.91 0.96 0.51 -3.57%
P/EPS 3.31 14.29 10.26 179.86 7.50 13.78 2.85 2.52%
EY 30.24 7.00 9.75 0.56 13.34 7.26 35.08 -2.44%
DY 3.19 0.00 0.00 0.00 3.67 4.17 0.00 -
P/NAPS 0.34 0.48 0.19 0.44 0.62 0.62 0.30 2.10%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 20/05/21 25/06/20 31/05/19 28/05/18 25/05/17 24/05/16 -
Price 0.42 0.645 0.255 0.37 0.54 0.68 0.465 -
P/RPS 0.37 0.77 0.38 0.64 0.80 1.08 0.84 -12.76%
P/EPS 2.96 15.11 10.67 162.31 6.64 15.62 4.65 -7.24%
EY 33.84 6.62 9.37 0.62 15.07 6.40 21.50 7.84%
DY 3.57 0.00 0.00 0.00 4.15 3.68 0.00 -
P/NAPS 0.30 0.51 0.19 0.40 0.55 0.70 0.49 -7.84%

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