[EG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -28.32%
YoY- 527.47%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 799,710 763,508 636,075 650,213 712,870 774,760 993,376 -13.42%
PBT 22,108 21,352 23,629 26,050 36,090 31,036 6,116 134.98%
Tax -1,400 -1,200 2,726 -468 -400 -800 -3,832 -48.80%
NP 20,708 20,152 26,355 25,582 35,690 30,236 2,284 333.06%
-
NP to SH 20,710 20,156 26,479 25,584 35,692 30,240 2,030 368.40%
-
Tax Rate 6.33% 5.62% -11.54% 1.80% 1.11% 2.58% 62.66% -
Total Cost 779,002 743,356 609,720 624,630 677,180 744,524 991,092 -14.79%
-
Net Worth 126,819 155,932 126,333 131,660 129,448 125,875 122,966 2.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 126,819 155,932 126,333 131,660 129,448 125,875 122,966 2.07%
NOSH 116,348 76,814 74,753 74,807 74,825 74,925 74,979 33.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.59% 2.64% 4.14% 3.93% 5.01% 3.90% 0.23% -
ROE 16.33% 12.93% 20.96% 19.43% 27.57% 24.02% 1.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 687.34 993.97 850.90 869.19 952.70 1,034.04 1,324.86 -35.35%
EPS 17.80 26.24 35.39 34.19 47.70 40.36 2.71 249.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.03 1.69 1.76 1.73 1.68 1.64 -23.78%
Adjusted Per Share Value based on latest NOSH - 74,972
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 171.01 163.27 136.02 139.04 152.44 165.68 212.43 -13.42%
EPS 4.43 4.31 5.66 5.47 7.63 6.47 0.43 371.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2712 0.3334 0.2702 0.2815 0.2768 0.2692 0.263 2.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 0.61 0.65 0.795 0.645 0.70 0.88 -
P/RPS 0.16 0.06 0.08 0.09 0.07 0.07 0.07 73.25%
P/EPS 6.18 2.32 1.84 2.32 1.35 1.73 32.50 -66.83%
EY 16.18 43.02 54.50 43.02 73.95 57.66 3.08 201.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.30 0.38 0.45 0.37 0.42 0.54 51.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 -
Price 0.89 0.815 0.535 0.76 0.70 0.56 0.725 -
P/RPS 0.13 0.08 0.06 0.09 0.07 0.05 0.05 88.75%
P/EPS 5.00 3.11 1.51 2.22 1.47 1.39 26.78 -67.23%
EY 20.00 32.20 66.21 45.00 68.14 72.07 3.73 205.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.32 0.43 0.40 0.33 0.44 51.26%

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