[EG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -86.8%
YoY- -56.29%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,114,442 861,462 555,466 196,988 1,050,810 823,745 592,127 52.61%
PBT 10,027 15,828 10,123 2,054 15,016 13,945 9,623 2.78%
Tax 148 -369 -268 -110 -288 -240 -120 -
NP 10,175 15,459 9,855 1,944 14,728 13,705 9,503 4.67%
-
NP to SH 10,175 15,459 9,855 1,944 14,728 13,705 9,503 4.67%
-
Tax Rate -1.48% 2.33% 2.65% 5.36% 1.92% 1.72% 1.25% -
Total Cost 1,104,267 846,003 545,611 195,044 1,036,082 810,040 582,624 53.33%
-
Net Worth 381,437 377,805 387,215 383,110 325,103 314,290 307,066 15.60%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 381,437 377,805 387,215 383,110 325,103 314,290 307,066 15.60%
NOSH 416,475 416,475 380,254 379,317 371,629 378,717 336,627 15.29%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.91% 1.79% 1.77% 0.99% 1.40% 1.66% 1.60% -
ROE 2.67% 4.09% 2.55% 0.51% 4.53% 4.36% 3.09% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 283.40 223.46 146.32 51.93 326.88 267.34 208.26 22.86%
EPS 2.59 4.01 2.60 0.51 4.58 4.45 3.34 -15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 1.02 1.01 1.0113 1.02 1.08 -6.92%
Adjusted Per Share Value based on latest NOSH - 379,317
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 238.23 184.15 118.74 42.11 224.63 176.09 126.58 52.61%
EPS 2.18 3.30 2.11 0.42 3.15 2.93 2.03 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8154 0.8076 0.8277 0.819 0.695 0.6718 0.6564 15.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.58 0.58 0.545 0.635 0.755 0.59 -
P/RPS 0.18 0.26 0.40 1.05 0.19 0.28 0.28 -25.57%
P/EPS 19.52 14.46 22.34 106.34 13.86 16.97 17.65 6.96%
EY 5.12 6.91 4.48 0.94 7.21 5.89 5.66 -6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.57 0.54 0.63 0.74 0.55 -3.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 24/05/22 25/02/22 30/11/21 15/09/21 28/05/21 25/02/21 -
Price 0.50 0.535 0.55 0.535 0.58 0.685 0.90 -
P/RPS 0.18 0.24 0.38 1.03 0.18 0.26 0.43 -44.13%
P/EPS 19.32 13.34 21.19 104.39 12.66 15.40 26.93 -19.90%
EY 5.18 7.50 4.72 0.96 7.90 6.49 3.71 24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.53 0.57 0.67 0.83 -26.84%

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