[EG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 135.67%
YoY- 14.85%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,050,810 823,745 592,127 293,091 1,003,652 773,173 561,811 51.86%
PBT 15,016 13,945 9,623 4,448 -11,735 665 6,116 82.09%
Tax -288 -240 -120 0 -736 -212 -212 22.68%
NP 14,728 13,705 9,503 4,448 -12,471 453 5,904 84.03%
-
NP to SH 14,728 13,705 9,503 4,448 -12,471 453 5,904 84.03%
-
Tax Rate 1.92% 1.72% 1.25% 0.00% - 31.88% 3.47% -
Total Cost 1,036,082 810,040 582,624 288,643 1,016,123 772,720 555,907 51.50%
-
Net Worth 325,103 314,290 307,066 304,473 303,512 352,288 341,817 -3.28%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 325,103 314,290 307,066 304,473 303,512 352,288 341,817 -3.28%
NOSH 371,629 378,717 336,627 293,311 275,008 275,008 275,008 22.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.40% 1.66% 1.60% 1.52% -1.24% 0.06% 1.05% -
ROE 4.53% 4.36% 3.09% 1.46% -4.11% 0.13% 1.73% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 326.88 267.34 208.26 112.63 390.20 300.68 218.60 30.79%
EPS 4.58 4.45 3.34 1.71 -4.85 0.18 2.30 58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0113 1.02 1.08 1.17 1.18 1.37 1.33 -16.70%
Adjusted Per Share Value based on latest NOSH - 293,311
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 224.71 176.15 126.62 62.68 214.62 165.34 120.14 51.86%
EPS 3.15 2.93 2.03 0.95 -2.67 0.10 1.26 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6721 0.6566 0.6511 0.649 0.7533 0.731 -3.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.635 0.755 0.59 0.42 0.355 0.255 0.395 -
P/RPS 0.19 0.28 0.28 0.37 0.09 0.08 0.18 3.67%
P/EPS 13.86 16.97 17.65 24.57 -7.32 144.75 17.19 -13.38%
EY 7.21 5.89 5.66 4.07 -13.66 0.69 5.82 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.55 0.36 0.30 0.19 0.30 64.06%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 15/09/21 28/05/21 25/02/21 27/11/20 28/08/20 19/06/20 27/02/20 -
Price 0.58 0.685 0.90 0.53 0.555 0.40 0.31 -
P/RPS 0.18 0.26 0.43 0.47 0.14 0.13 0.14 18.25%
P/EPS 12.66 15.40 26.93 31.01 -11.45 227.06 13.49 -4.14%
EY 7.90 6.49 3.71 3.22 -8.74 0.44 7.41 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.83 0.45 0.47 0.29 0.23 83.23%

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