[EG] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 8.7%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 872,728 790,654 889,484 851,925 816,557 727,880 647,290 22.02%
PBT 356 822 1,849 1,676 1,778 2,110 1,957 -67.86%
Tax 746 485 532 609 579 490 446 40.86%
NP 1,102 1,307 2,381 2,285 2,357 2,600 2,403 -40.50%
-
NP to SH 1,636 1,948 3,071 2,973 2,735 2,892 2,690 -28.19%
-
Tax Rate -209.55% -59.00% -28.77% -36.34% -32.56% -23.22% -22.79% -
Total Cost 871,626 789,347 887,103 849,640 814,200 725,280 644,887 22.22%
-
Net Worth 107,438 109,255 108,170 72,553 106,528 104,963 103,981 2.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 107,438 109,255 108,170 72,553 106,528 104,963 103,981 2.20%
NOSH 73,087 75,348 74,600 50,384 75,019 74,974 75,348 -2.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.13% 0.17% 0.27% 0.27% 0.29% 0.36% 0.37% -
ROE 1.52% 1.78% 2.84% 4.10% 2.57% 2.76% 2.59% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,194.09 1,049.32 1,192.34 1,690.84 1,088.46 970.84 859.06 24.52%
EPS 2.24 2.59 4.12 5.90 3.65 3.86 3.57 -26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.45 1.44 1.42 1.40 1.38 4.29%
Adjusted Per Share Value based on latest NOSH - 50,384
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 186.63 169.08 190.21 182.18 174.61 155.65 138.42 22.02%
EPS 0.35 0.42 0.66 0.64 0.58 0.62 0.58 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2336 0.2313 0.1552 0.2278 0.2245 0.2224 2.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.29 0.35 0.30 0.38 0.38 0.36 0.36 -
P/RPS 0.02 0.03 0.03 0.02 0.03 0.04 0.04 -36.97%
P/EPS 12.96 13.54 7.29 6.44 10.42 9.33 10.08 18.22%
EY 7.72 7.39 13.72 15.53 9.59 10.71 9.92 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.21 0.26 0.27 0.26 0.26 -16.03%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.28 0.31 0.33 0.31 0.38 0.385 0.39 -
P/RPS 0.02 0.03 0.03 0.02 0.03 0.04 0.05 -45.68%
P/EPS 12.51 11.99 8.02 5.25 10.42 9.98 10.92 9.47%
EY 7.99 8.34 12.47 19.03 9.59 10.02 9.15 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.23 0.22 0.27 0.28 0.28 -22.76%

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