[EG] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -58.31%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,013,316 1,018,750 989,324 800,248 809,505 797,066 771,156 19.98%
PBT 4,893 3,412 3,480 3,750 4,946 2,454 2,484 57.20%
Tax -466 -300 -400 -2,330 -666 -100 -80 224.08%
NP 4,426 3,112 3,080 1,420 4,280 2,354 2,404 50.27%
-
NP to SH 4,077 2,576 3,120 1,827 4,382 2,420 2,472 39.63%
-
Tax Rate 9.52% 8.79% 11.49% 62.13% 13.47% 4.07% 3.22% -
Total Cost 1,008,889 1,015,638 986,244 798,828 805,225 794,712 768,752 19.88%
-
Net Worth 123,669 120,562 116,999 114,524 114,558 110,478 110,787 7.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,669 120,562 116,999 114,524 114,558 110,478 110,787 7.61%
NOSH 74,950 74,883 75,000 74,852 74,874 75,155 75,365 -0.36%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.44% 0.31% 0.31% 0.18% 0.53% 0.30% 0.31% -
ROE 3.30% 2.14% 2.67% 1.60% 3.83% 2.19% 2.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,351.97 1,360.44 1,319.10 1,069.10 1,081.15 1,060.56 1,023.22 20.43%
EPS 5.44 3.44 4.16 2.44 5.85 3.22 3.28 40.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.56 1.53 1.53 1.47 1.47 8.01%
Adjusted Per Share Value based on latest NOSH - 74,900
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 216.69 217.85 211.56 171.13 173.11 170.45 164.91 19.98%
EPS 0.87 0.55 0.67 0.39 0.94 0.52 0.53 39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2645 0.2578 0.2502 0.2449 0.245 0.2362 0.2369 7.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.35 0.355 0.28 0.22 0.25 0.27 -
P/RPS 0.03 0.03 0.03 0.03 0.02 0.02 0.03 0.00%
P/EPS 7.90 10.17 8.53 11.47 3.76 7.76 8.23 -2.69%
EY 12.65 9.83 11.72 8.72 26.61 12.88 12.15 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.23 0.18 0.14 0.17 0.18 27.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.575 0.405 0.345 0.31 0.25 0.20 0.23 -
P/RPS 0.04 0.03 0.03 0.03 0.02 0.02 0.02 58.80%
P/EPS 10.57 11.77 8.29 12.70 4.27 6.21 7.01 31.52%
EY 9.46 8.49 12.06 7.87 23.41 16.10 14.26 -23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.22 0.20 0.16 0.14 0.16 68.59%

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