[EG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 2.75%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 938,824 712,689 736,434 799,710 763,508 636,075 650,213 27.66%
PBT 30,188 21,224 20,730 22,108 21,352 23,629 26,050 10.29%
Tax -1,600 -4,194 -1,333 -1,400 -1,200 2,726 -468 126.43%
NP 28,588 17,030 19,397 20,708 20,152 26,355 25,582 7.66%
-
NP to SH 28,592 17,032 19,398 20,710 20,156 26,479 25,584 7.67%
-
Tax Rate 5.30% 19.76% 6.43% 6.33% 5.62% -11.54% 1.80% -
Total Cost 910,236 695,659 717,037 779,002 743,356 609,720 624,630 28.44%
-
Net Worth 247,430 181,567 162,641 126,819 155,932 126,333 131,660 52.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 247,430 181,567 162,641 126,819 155,932 126,333 131,660 52.11%
NOSH 211,479 163,574 147,855 116,348 76,814 74,753 74,807 99.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.05% 2.39% 2.63% 2.59% 2.64% 4.14% 3.93% -
ROE 11.56% 9.38% 11.93% 16.33% 12.93% 20.96% 19.43% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 443.93 435.70 498.08 687.34 993.97 850.90 869.19 -36.02%
EPS 13.52 10.57 13.12 17.80 26.24 35.39 34.19 -46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.10 1.09 2.03 1.69 1.76 -23.77%
Adjusted Per Share Value based on latest NOSH - 116,323
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 200.76 152.40 157.48 171.01 163.27 136.02 139.04 27.66%
EPS 6.11 3.64 4.15 4.43 4.31 5.66 5.47 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.3883 0.3478 0.2712 0.3334 0.2702 0.2815 52.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.84 0.86 0.86 1.10 0.61 0.65 0.795 -
P/RPS 0.19 0.20 0.17 0.16 0.06 0.08 0.09 64.34%
P/EPS 6.21 8.26 6.55 6.18 2.32 1.84 2.32 92.43%
EY 16.10 12.11 15.26 16.18 43.02 54.50 43.02 -47.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.78 1.01 0.30 0.38 0.45 36.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.815 0.875 0.885 0.89 0.815 0.535 0.76 -
P/RPS 0.18 0.20 0.18 0.13 0.08 0.06 0.09 58.53%
P/EPS 6.03 8.40 6.75 5.00 3.11 1.51 2.22 94.32%
EY 16.59 11.90 14.82 20.00 32.20 66.21 45.00 -48.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.80 0.82 0.40 0.32 0.43 38.26%

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