[EG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 35.96%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 516,097 256,650 1,014,183 758,468 502,410 247,914 1,008,122 -35.92%
PBT 9,642 5,327 19,299 16,488 12,242 7,686 24,771 -46.59%
Tax -100 -50 -482 -591 -550 -50 -1,791 -85.31%
NP 9,542 5,277 18,817 15,897 11,692 7,636 22,980 -44.25%
-
NP to SH 9,542 5,277 18,817 15,897 11,692 7,636 22,980 -44.25%
-
Tax Rate 1.04% 0.94% 2.50% 3.58% 4.49% 0.65% 7.23% -
Total Cost 506,555 251,373 995,366 742,571 490,718 240,278 985,142 -35.73%
-
Net Worth 337,916 323,954 304,730 295,459 282,336 272,865 264,080 17.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 337,916 323,954 304,730 295,459 282,336 272,865 264,080 17.81%
NOSH 269,872 268,182 266,772 266,348 266,344 211,523 211,264 17.67%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.85% 2.06% 1.86% 2.10% 2.33% 3.08% 2.28% -
ROE 2.82% 1.63% 6.17% 5.38% 4.14% 2.80% 8.70% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 193.97 95.86 406.03 310.62 215.32 117.20 477.19 -45.03%
EPS 3.59 1.97 7.53 6.51 5.01 3.61 10.88 -52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.22 1.21 1.21 1.29 1.25 1.06%
Adjusted Per Share Value based on latest NOSH - 266,348
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.32 54.86 216.80 162.13 107.40 53.00 215.50 -35.92%
EPS 2.04 1.13 4.02 3.40 2.50 1.63 4.91 -44.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7223 0.6925 0.6514 0.6316 0.6035 0.5833 0.5645 17.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.49 0.54 0.47 0.54 0.665 0.695 0.815 -
P/RPS 0.25 0.56 0.12 0.17 0.31 0.59 0.17 29.22%
P/EPS 13.66 27.40 6.24 8.29 13.27 19.25 7.49 49.10%
EY 7.32 3.65 16.03 12.06 7.54 5.19 13.35 -32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.39 0.45 0.55 0.54 0.65 -28.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 30/08/18 31/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.465 0.485 0.55 0.495 0.585 0.67 0.805 -
P/RPS 0.24 0.51 0.14 0.16 0.27 0.57 0.17 25.76%
P/EPS 12.97 24.61 7.30 7.60 11.67 18.56 7.40 45.22%
EY 7.71 4.06 13.70 13.15 8.57 5.39 13.51 -31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.45 0.41 0.48 0.52 0.64 -30.53%

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