[EG] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 15.02%
YoY- 20.26%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 807,241 756,518 712,689 700,741 679,495 633,262 636,075 17.13%
PBT 25,926 23,433 21,224 19,639 16,638 21,208 23,629 6.35%
Tax -4,499 -4,294 -4,194 2,077 2,226 2,626 2,726 -
NP 21,427 19,139 17,030 21,716 18,864 23,834 26,355 -12.83%
-
NP to SH 21,428 19,141 17,032 21,840 18,988 23,958 26,479 -13.10%
-
Tax Rate 17.35% 18.32% 19.76% -10.58% -13.38% -12.38% -11.54% -
Total Cost 785,814 737,379 695,659 679,025 660,631 609,428 609,720 18.33%
-
Net Worth 261,881 247,430 181,219 162,443 126,792 155,932 74,766 129.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,881 247,430 181,219 162,443 126,792 155,932 74,766 129.76%
NOSH 211,194 211,479 163,260 147,676 116,323 76,814 74,766 99.19%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.65% 2.53% 2.39% 3.10% 2.78% 3.76% 4.14% -
ROE 8.18% 7.74% 9.40% 13.44% 14.98% 15.36% 35.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 382.23 357.73 436.53 474.51 584.14 824.41 850.75 -41.19%
EPS 10.15 9.05 10.43 14.79 16.32 31.19 35.42 -56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.11 1.10 1.09 2.03 1.00 15.34%
Adjusted Per Share Value based on latest NOSH - 147,676
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 172.56 161.72 152.35 149.79 145.25 135.37 135.97 17.13%
EPS 4.58 4.09 3.64 4.67 4.06 5.12 5.66 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5598 0.5289 0.3874 0.3472 0.271 0.3333 0.1598 129.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.855 0.84 0.86 0.86 1.10 0.61 0.65 -
P/RPS 0.22 0.23 0.20 0.18 0.19 0.07 0.08 95.68%
P/EPS 8.43 9.28 8.24 5.82 6.74 1.96 1.84 174.58%
EY 11.87 10.78 12.13 17.20 14.84 51.13 54.49 -63.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.77 0.78 1.01 0.30 0.65 4.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.92 0.815 0.875 0.885 0.89 0.815 0.535 -
P/RPS 0.24 0.23 0.20 0.19 0.15 0.10 0.06 150.92%
P/EPS 9.07 9.00 8.39 5.98 5.45 2.61 1.51 228.64%
EY 11.03 11.11 11.92 16.71 18.34 38.27 66.20 -69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.79 0.80 0.82 0.40 0.54 23.25%

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