[EG] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 7.55%
YoY- 27.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,144,243 1,063,096 1,004,878 1,039,400 1,348,101 1,473,573 1,509,418 -16.87%
PBT 53,918 46,118 47,832 44,416 41,009 38,508 37,626 27.13%
Tax -2,757 -1,432 -1,452 -1,292 -2,568 -172 -1,278 67.03%
NP 51,161 44,686 46,380 43,124 38,441 38,336 36,348 25.62%
-
NP to SH 51,969 44,697 46,380 43,124 38,441 38,336 36,348 26.94%
-
Tax Rate 5.11% 3.11% 3.04% 2.91% 6.26% 0.45% 3.40% -
Total Cost 1,093,082 1,018,409 958,498 996,276 1,309,660 1,435,237 1,473,070 -18.05%
-
Net Worth 555,165 531,358 516,443 504,370 450,968 431,768 412,805 21.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 4,665 - - - - - - -
Div Payout % 8.98% - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 555,165 531,358 516,443 504,370 450,968 431,768 412,805 21.86%
NOSH 467,801 467,801 467,801 467,801 431,873 430,873 426,873 6.29%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.47% 4.20% 4.62% 4.15% 2.85% 2.60% 2.41% -
ROE 9.36% 8.41% 8.98% 8.55% 8.52% 8.88% 8.81% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 245.27 228.08 215.98 224.63 316.87 348.11 358.34 -22.35%
EPS 11.14 9.59 9.96 9.32 9.04 9.05 8.62 18.66%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.11 1.09 1.06 1.02 0.98 13.83%
Adjusted Per Share Value based on latest NOSH - 467,801
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 244.60 227.25 214.81 222.19 288.18 315.00 322.66 -16.87%
EPS 11.11 9.55 9.91 9.22 8.22 8.19 7.77 26.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1868 1.1359 1.104 1.0782 0.964 0.923 0.8824 21.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.05 1.27 1.50 1.45 1.14 1.22 0.54 -
P/RPS 0.84 0.56 0.69 0.65 0.36 0.35 0.15 215.68%
P/EPS 18.40 13.24 15.05 15.56 12.62 13.47 6.26 105.32%
EY 5.43 7.55 6.65 6.43 7.93 7.42 15.98 -51.33%
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.11 1.35 1.33 1.08 1.20 0.55 113.99%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 29/02/24 29/11/23 29/08/23 31/05/23 20/02/23 -
Price 1.86 1.51 1.38 1.44 1.51 1.20 0.86 -
P/RPS 0.76 0.66 0.64 0.64 0.48 0.34 0.24 115.79%
P/EPS 16.70 15.75 13.84 15.45 16.71 13.25 9.97 41.08%
EY 5.99 6.35 7.22 6.47 5.98 7.55 10.03 -29.10%
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.32 1.24 1.32 1.42 1.18 0.88 46.52%

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