[EMETALL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 30.51%
YoY- 928.37%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 244,176 231,023 170,800 123,476 107,035 126,631 105,775 14.95%
PBT 16,606 33,641 12,599 3,903 245 16,748 7,629 13.83%
Tax -6,160 -3,853 -4,001 434 -17 -1,439 -284 66.95%
NP 10,446 29,788 8,598 4,337 228 15,309 7,345 6.04%
-
NP to SH 13,114 28,950 8,694 4,350 423 15,311 7,344 10.14%
-
Tax Rate 37.10% 11.45% 31.76% -11.12% 6.94% 8.59% 3.72% -
Total Cost 233,730 201,235 162,202 119,139 106,807 111,322 98,430 15.49%
-
Net Worth 326,350 285,195 258,712 240,364 172,571 186,250 163,591 12.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,457 3,055 - - - 4,216 4,223 -3.27%
Div Payout % 26.36% 10.55% - - - 27.54% 57.51% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 326,350 285,195 258,712 240,364 172,571 186,250 163,591 12.19%
NOSH 279,664 206,807 206,807 188,288 188,288 188,288 171,171 8.52%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.28% 12.89% 5.03% 3.51% 0.21% 12.09% 6.94% -
ROE 4.02% 10.15% 3.36% 1.81% 0.25% 8.22% 4.49% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 88.29 113.41 83.84 67.81 57.68 67.31 62.72 5.86%
EPS 4.74 14.21 4.27 2.39 0.23 8.14 4.35 1.44%
DPS 1.25 1.50 0.00 0.00 0.00 2.24 2.50 -10.90%
NAPS 1.18 1.40 1.27 1.32 0.93 0.99 0.97 3.31%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 87.18 82.48 60.98 44.09 38.22 45.21 37.77 14.95%
EPS 4.68 10.34 3.10 1.55 0.15 5.47 2.62 10.14%
DPS 1.23 1.09 0.00 0.00 0.00 1.51 1.51 -3.35%
NAPS 1.1652 1.0182 0.9237 0.8582 0.6161 0.665 0.5841 12.19%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.535 0.47 0.61 0.245 0.41 0.61 0.60 -
P/RPS 0.61 0.41 0.73 0.36 0.71 0.91 0.96 -7.27%
P/EPS 11.28 3.31 14.29 10.26 179.86 7.50 13.78 -3.27%
EY 8.86 30.24 7.00 9.75 0.56 13.34 7.26 3.37%
DY 2.34 3.19 0.00 0.00 0.00 3.67 4.17 -9.17%
P/NAPS 0.45 0.34 0.48 0.19 0.44 0.62 0.62 -5.19%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 20/05/21 25/06/20 31/05/19 28/05/18 25/05/17 -
Price 0.54 0.42 0.645 0.255 0.37 0.54 0.68 -
P/RPS 0.61 0.37 0.77 0.38 0.64 0.80 1.08 -9.07%
P/EPS 11.39 2.96 15.11 10.67 162.31 6.64 15.62 -5.12%
EY 8.78 33.84 6.62 9.37 0.62 15.07 6.40 5.40%
DY 2.31 3.57 0.00 0.00 0.00 4.15 3.68 -7.46%
P/NAPS 0.46 0.30 0.51 0.19 0.40 0.55 0.70 -6.75%

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