[EG] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -66.77%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,014,183 758,468 502,410 247,914 1,008,122 747,545 494,407 61.65%
PBT 19,299 16,488 12,242 7,686 24,771 21,728 15,756 14.52%
Tax -482 -591 -550 -50 -1,791 -1,700 -1,005 -38.81%
NP 18,817 15,897 11,692 7,636 22,980 20,028 14,751 17.67%
-
NP to SH 18,817 15,897 11,692 7,636 22,980 20,028 14,751 17.67%
-
Tax Rate 2.50% 3.58% 4.49% 0.65% 7.23% 7.82% 6.38% -
Total Cost 995,366 742,571 490,718 240,278 985,142 727,517 479,656 62.91%
-
Net Worth 304,730 295,459 282,336 272,865 264,080 268,307 262,052 10.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 304,730 295,459 282,336 272,865 264,080 268,307 262,052 10.61%
NOSH 266,772 266,348 266,344 211,523 211,264 211,265 211,332 16.85%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.86% 2.10% 2.33% 3.08% 2.28% 2.68% 2.98% -
ROE 6.17% 5.38% 4.14% 2.80% 8.70% 7.46% 5.63% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 406.03 310.62 215.32 117.20 477.19 353.84 233.95 44.56%
EPS 7.53 6.51 5.01 3.61 10.88 9.48 6.98 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.29 1.25 1.27 1.24 -1.08%
Adjusted Per Share Value based on latest NOSH - 211,523
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 216.88 162.19 107.44 53.01 215.58 159.86 105.73 61.65%
EPS 4.02 3.40 2.50 1.63 4.91 4.28 3.15 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6318 0.6038 0.5835 0.5647 0.5738 0.5604 10.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.47 0.54 0.665 0.695 0.815 0.90 0.855 -
P/RPS 0.12 0.17 0.31 0.59 0.17 0.25 0.37 -52.89%
P/EPS 6.24 8.29 13.27 19.25 7.49 9.49 12.25 -36.29%
EY 16.03 12.06 7.54 5.19 13.35 10.53 8.16 57.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.55 0.54 0.65 0.71 0.69 -31.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 27/02/18 28/11/17 29/08/17 31/05/17 24/02/17 -
Price 0.55 0.495 0.585 0.67 0.805 0.855 0.92 -
P/RPS 0.14 0.16 0.27 0.57 0.17 0.24 0.39 -49.58%
P/EPS 7.30 7.60 11.67 18.56 7.40 9.02 13.18 -32.62%
EY 13.70 13.15 8.57 5.39 13.51 11.09 7.59 48.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.48 0.52 0.64 0.67 0.74 -28.28%

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