[EG] QoQ TTM 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- 2.12%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM 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 1,021,045 1,018,125 1,023,330 1,010,122 907,908 807,241 16.48%
PBT 19,299 19,531 21,257 24,910 24,771 27,404 25,926 -17.90%
Tax -482 -682 -1,336 -1,441 -1,791 -4,894 -4,499 -77.53%
NP 18,817 18,849 19,921 23,469 22,980 22,510 21,427 -8.31%
-
NP to SH 18,817 18,849 19,921 23,468 22,980 22,511 21,428 -8.31%
-
Tax Rate 2.50% 3.49% 6.28% 5.78% 7.23% 17.86% 17.35% -
Total Cost 995,366 1,002,196 998,204 999,861 987,142 885,398 785,814 17.11%
-
Net Worth 304,730 295,459 282,336 272,865 264,080 268,071 261,881 10.66%
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 304,730 295,459 282,336 272,865 264,080 268,071 261,881 10.66%
NOSH 266,772 266,348 266,344 211,523 211,264 211,080 211,194 16.90%
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% 1.85% 1.96% 2.29% 2.27% 2.48% 2.65% -
ROE 6.17% 6.38% 7.06% 8.60% 8.70% 8.40% 8.18% -
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 406.03 418.15 436.33 483.79 478.13 430.13 382.23 4.12%
EPS 7.53 7.72 8.54 11.09 10.88 10.66 10.15 -18.09%
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 216.80 218.26 217.64 218.75 215.93 194.08 172.56 16.48%
EPS 4.02 4.03 4.26 5.02 4.91 4.81 4.58 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6514 0.6316 0.6035 0.5833 0.5645 0.573 0.5598 10.66%
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 0.13 0.15 0.14 0.17 0.21 0.22 -33.31%
P/EPS 6.24 7.00 7.79 6.26 7.49 8.44 8.43 -18.21%
EY 16.03 14.29 12.84 15.96 13.35 11.85 11.87 22.24%
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 0.12 0.13 0.14 0.17 0.20 0.24 -30.25%
P/EPS 7.30 6.41 6.85 6.04 7.40 8.02 9.07 -13.50%
EY 13.70 15.59 14.59 16.56 13.51 12.47 11.03 15.59%
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