[EG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -2.1%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 989,324 800,248 809,505 797,066 771,156 850,227 893,617 7.01%
PBT 3,480 3,750 4,946 2,454 2,484 3,688 3,473 0.13%
Tax -400 -2,330 -666 -100 -80 -2,299 69 -
NP 3,080 1,420 4,280 2,354 2,404 1,389 3,542 -8.88%
-
NP to SH 3,120 1,827 4,382 2,420 2,472 831 3,541 -8.08%
-
Tax Rate 11.49% 62.13% 13.47% 4.07% 3.22% 62.34% -1.99% -
Total Cost 986,244 798,828 805,225 794,712 768,752 848,838 890,074 7.07%
-
Net Worth 116,999 114,524 114,558 110,478 110,787 108,860 109,980 4.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 116,999 114,524 114,558 110,478 110,787 108,860 109,980 4.20%
NOSH 75,000 74,852 74,874 75,155 75,365 75,076 74,816 0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.31% 0.18% 0.53% 0.30% 0.31% 0.16% 0.40% -
ROE 2.67% 1.60% 3.83% 2.19% 2.23% 0.76% 3.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,319.10 1,069.10 1,081.15 1,060.56 1,023.22 1,132.49 1,194.41 6.83%
EPS 4.16 2.44 5.85 3.22 3.28 1.11 4.73 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.53 1.47 1.47 1.45 1.47 4.03%
Adjusted Per Share Value based on latest NOSH - 74,936
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 211.48 171.07 173.04 170.39 164.85 181.75 191.02 7.01%
EPS 0.67 0.39 0.94 0.52 0.53 0.18 0.76 -8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2448 0.2449 0.2362 0.2368 0.2327 0.2351 4.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.28 0.22 0.25 0.27 0.28 0.29 -
P/RPS 0.03 0.03 0.02 0.02 0.03 0.02 0.02 31.00%
P/EPS 8.53 11.47 3.76 7.76 8.23 25.30 6.13 24.61%
EY 11.72 8.72 26.61 12.88 12.15 3.95 16.32 -19.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.14 0.17 0.18 0.19 0.20 9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.345 0.31 0.25 0.20 0.23 0.29 0.28 -
P/RPS 0.03 0.03 0.02 0.02 0.02 0.03 0.02 31.00%
P/EPS 8.29 12.70 4.27 6.21 7.01 26.20 5.92 25.14%
EY 12.06 7.87 23.41 16.10 14.26 3.82 16.90 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.14 0.16 0.20 0.19 10.25%

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