[EG] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 1389.66%
YoY- 869.23%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 636,075 650,213 712,870 774,760 993,376 1,013,316 1,018,750 -27.01%
PBT 23,629 26,050 36,090 31,036 6,116 4,893 3,412 264.61%
Tax 2,726 -468 -400 -800 -3,832 -466 -300 -
NP 26,355 25,582 35,690 30,236 2,284 4,426 3,112 317.10%
-
NP to SH 26,479 25,584 35,692 30,240 2,030 4,077 2,576 374.77%
-
Tax Rate -11.54% 1.80% 1.11% 2.58% 62.66% 9.52% 8.79% -
Total Cost 609,720 624,630 677,180 744,524 991,092 1,008,889 1,015,638 -28.90%
-
Net Worth 126,333 131,660 129,448 125,875 122,966 123,669 120,562 3.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 126,333 131,660 129,448 125,875 122,966 123,669 120,562 3.17%
NOSH 74,753 74,807 74,825 74,925 74,979 74,950 74,883 -0.11%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.14% 3.93% 5.01% 3.90% 0.23% 0.44% 0.31% -
ROE 20.96% 19.43% 27.57% 24.02% 1.65% 3.30% 2.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 850.90 869.19 952.70 1,034.04 1,324.86 1,351.97 1,360.44 -26.92%
EPS 35.39 34.19 47.70 40.36 2.71 5.44 3.44 375.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.76 1.73 1.68 1.64 1.65 1.61 3.29%
Adjusted Per Share Value based on latest NOSH - 74,925
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.02 139.04 152.44 165.68 212.43 216.69 217.85 -27.01%
EPS 5.66 5.47 7.63 6.47 0.43 0.87 0.55 375.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2702 0.2815 0.2768 0.2692 0.263 0.2645 0.2578 3.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.795 0.645 0.70 0.88 0.43 0.35 -
P/RPS 0.08 0.09 0.07 0.07 0.07 0.03 0.03 92.64%
P/EPS 1.84 2.32 1.35 1.73 32.50 7.90 10.17 -68.11%
EY 54.50 43.02 73.95 57.66 3.08 12.65 9.83 214.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.37 0.42 0.54 0.26 0.22 44.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 0.535 0.76 0.70 0.56 0.725 0.575 0.405 -
P/RPS 0.06 0.09 0.07 0.05 0.05 0.04 0.03 58.94%
P/EPS 1.51 2.22 1.47 1.39 26.78 10.57 11.77 -74.65%
EY 66.21 45.00 68.14 72.07 3.73 9.46 8.49 294.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.40 0.33 0.44 0.35 0.25 17.94%

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