[EG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 7.46%
YoY- 218.1%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 861,462 555,466 196,988 1,050,810 823,745 592,127 293,091 105.32%
PBT 15,828 10,123 2,054 15,016 13,945 9,623 4,448 133.26%
Tax -369 -268 -110 -288 -240 -120 0 -
NP 15,459 9,855 1,944 14,728 13,705 9,503 4,448 129.61%
-
NP to SH 15,459 9,855 1,944 14,728 13,705 9,503 4,448 129.61%
-
Tax Rate 2.33% 2.65% 5.36% 1.92% 1.72% 1.25% 0.00% -
Total Cost 846,003 545,611 195,044 1,036,082 810,040 582,624 288,643 104.93%
-
Net Worth 377,805 387,215 383,110 325,103 314,290 307,066 304,473 15.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 377,805 387,215 383,110 325,103 314,290 307,066 304,473 15.48%
NOSH 416,475 380,254 379,317 371,629 378,717 336,627 293,311 26.35%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.79% 1.77% 0.99% 1.40% 1.66% 1.60% 1.52% -
ROE 4.09% 2.55% 0.51% 4.53% 4.36% 3.09% 1.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 223.46 146.32 51.93 326.88 267.34 208.26 112.63 57.95%
EPS 4.01 2.60 0.51 4.58 4.45 3.34 1.71 76.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.02 1.01 1.0113 1.02 1.08 1.17 -11.15%
Adjusted Per Share Value based on latest NOSH - 371,629
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 184.15 118.74 42.11 224.63 176.09 126.58 62.65 105.33%
EPS 3.30 2.11 0.42 3.15 2.93 2.03 0.95 129.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8076 0.8277 0.819 0.695 0.6718 0.6564 0.6509 15.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.58 0.58 0.545 0.635 0.755 0.59 0.42 -
P/RPS 0.26 0.40 1.05 0.19 0.28 0.28 0.37 -20.97%
P/EPS 14.46 22.34 106.34 13.86 16.97 17.65 24.57 -29.79%
EY 6.91 4.48 0.94 7.21 5.89 5.66 4.07 42.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.54 0.63 0.74 0.55 0.36 39.04%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 30/11/21 15/09/21 28/05/21 25/02/21 27/11/20 -
Price 0.535 0.55 0.535 0.58 0.685 0.90 0.53 -
P/RPS 0.24 0.38 1.03 0.18 0.26 0.43 0.47 -36.13%
P/EPS 13.34 21.19 104.39 12.66 15.40 26.93 31.01 -43.04%
EY 7.50 4.72 0.96 7.90 6.49 3.71 3.22 75.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.53 0.57 0.67 0.83 0.45 14.32%

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