[EG] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 110.99%
YoY- 875.75%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 633,262 636,075 721,049 840,436 939,735 993,376 953,106 -23.83%
PBT 21,208 23,629 21,984 22,455 13,005 6,116 3,710 219.36%
Tax 2,626 2,726 -3,833 -3,882 -3,932 -3,832 -2,180 -
NP 23,834 26,355 18,151 18,573 9,073 2,284 1,530 522.69%
-
NP to SH 23,958 26,479 18,160 18,588 8,810 2,030 1,598 507.01%
-
Tax Rate -12.38% -11.54% 17.44% 17.29% 30.23% 62.66% 58.76% -
Total Cost 609,428 609,720 702,898 821,863 930,662 991,092 951,576 -25.68%
-
Net Worth 155,932 74,766 131,950 129,510 125,875 122,847 123,750 16.64%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 155,932 74,766 131,950 129,510 125,875 122,847 123,750 16.64%
NOSH 76,814 74,766 74,972 74,861 74,925 74,906 75,000 1.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.76% 4.14% 2.52% 2.21% 0.97% 0.23% 0.16% -
ROE 15.36% 35.42% 13.76% 14.35% 7.00% 1.65% 1.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 824.41 850.75 961.76 1,122.65 1,254.22 1,326.15 1,270.81 -25.04%
EPS 31.19 35.42 24.22 24.83 11.76 2.71 2.13 497.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.00 1.76 1.73 1.68 1.64 1.65 14.80%
Adjusted Per Share Value based on latest NOSH - 74,861
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 135.37 135.97 154.14 179.66 200.88 212.35 203.74 -23.83%
EPS 5.12 5.66 3.88 3.97 1.88 0.43 0.34 508.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3333 0.1598 0.2821 0.2768 0.2691 0.2626 0.2645 16.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.61 0.65 0.795 0.645 0.70 0.88 0.43 -
P/RPS 0.07 0.08 0.08 0.06 0.06 0.07 0.03 75.83%
P/EPS 1.96 1.84 3.28 2.60 5.95 32.47 20.18 -78.84%
EY 51.13 54.49 30.47 38.50 16.80 3.08 4.96 372.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.65 0.45 0.37 0.42 0.54 0.26 10.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 -
Price 0.815 0.535 0.76 0.70 0.56 0.725 0.575 -
P/RPS 0.10 0.06 0.08 0.06 0.04 0.05 0.05 58.67%
P/EPS 2.61 1.51 3.14 2.82 4.76 26.75 26.99 -78.90%
EY 38.27 66.20 31.87 35.47 21.00 3.74 3.71 373.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.54 0.43 0.40 0.33 0.44 0.35 9.30%

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