[EG] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 17.07%
YoY- -35.68%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 747,545 494,407 234,706 712,689 552,326 399,855 190,877 148.25%
PBT 21,728 15,756 7,547 21,224 15,548 11,054 5,338 154.71%
Tax -1,700 -1,005 -400 -4,194 -1,000 -700 -300 217.51%
NP 20,028 14,751 7,147 17,030 14,548 10,354 5,038 150.73%
-
NP to SH 20,028 14,751 7,148 17,032 14,549 10,355 5,039 150.70%
-
Tax Rate 7.82% 6.38% 5.30% 19.76% 6.43% 6.33% 5.62% -
Total Cost 727,517 479,656 227,559 695,659 537,778 389,501 185,839 148.18%
-
Net Worth 268,307 262,052 247,430 181,567 162,641 126,819 155,932 43.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 268,307 262,052 247,430 181,567 162,641 126,819 155,932 43.54%
NOSH 211,265 211,332 211,479 163,574 147,855 116,348 76,814 96.18%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.68% 2.98% 3.05% 2.39% 2.63% 2.59% 2.64% -
ROE 7.46% 5.63% 2.89% 9.38% 8.95% 8.17% 3.23% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 353.84 233.95 110.98 435.70 373.56 343.67 248.49 26.54%
EPS 9.48 6.98 3.38 10.57 9.84 8.90 6.56 27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.17 1.11 1.10 1.09 2.03 -26.83%
Adjusted Per Share Value based on latest NOSH - 163,260
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 159.80 105.69 50.17 152.35 118.07 85.48 40.80 148.26%
EPS 4.28 3.15 1.53 3.64 3.11 2.21 1.08 150.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.5602 0.5289 0.3881 0.3477 0.2711 0.3333 43.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.90 0.855 0.84 0.86 0.86 1.10 0.61 -
P/RPS 0.25 0.37 0.76 0.20 0.23 0.32 0.25 0.00%
P/EPS 9.49 12.25 24.85 8.26 8.74 12.36 9.30 1.35%
EY 10.53 8.16 4.02 12.11 11.44 8.09 10.75 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.72 0.77 0.78 1.01 0.30 77.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 -
Price 0.855 0.92 0.815 0.875 0.885 0.89 0.815 -
P/RPS 0.24 0.39 0.73 0.20 0.24 0.26 0.33 -19.11%
P/EPS 9.02 13.18 24.11 8.40 8.99 10.00 12.42 -19.18%
EY 11.09 7.59 4.15 11.90 11.12 10.00 8.05 23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.70 0.79 0.80 0.82 0.40 40.99%

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