[EG] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -19.4%
YoY- 218.1%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,144,243 1,348,101 1,114,442 1,050,810 1,003,652 1,013,100 1,014,183 2.02%
PBT 53,918 41,009 10,027 15,016 -11,735 13,299 19,299 18.65%
Tax -2,757 -2,568 148 -288 -736 -500 -482 33.69%
NP 51,161 38,441 10,175 14,728 -12,471 12,799 18,817 18.12%
-
NP to SH 51,969 38,441 10,175 14,728 -12,471 12,799 18,817 18.43%
-
Tax Rate 5.11% 6.26% -1.48% 1.92% - 3.76% 2.50% -
Total Cost 1,093,082 1,309,660 1,104,267 1,036,082 1,016,123 1,000,301 995,366 1.57%
-
Net Worth 555,165 450,968 381,437 325,103 303,512 344,993 304,730 10.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,665 - - - - - - -
Div Payout % 8.98% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 555,165 450,968 381,437 325,103 303,512 344,993 304,730 10.50%
NOSH 467,801 431,873 416,475 371,629 275,008 263,353 266,772 9.80%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.47% 2.85% 0.91% 1.40% -1.24% 1.26% 1.86% -
ROE 9.36% 8.52% 2.67% 4.53% -4.11% 3.71% 6.17% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 245.27 316.87 283.40 326.88 390.20 384.69 406.03 -8.05%
EPS 11.14 9.04 2.59 4.58 -4.85 4.86 7.53 6.73%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.06 0.97 1.0113 1.18 1.31 1.22 -0.41%
Adjusted Per Share Value based on latest NOSH - 371,629
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 244.60 288.18 238.23 224.63 214.55 216.57 216.80 2.02%
EPS 11.11 8.22 2.18 3.15 -2.67 2.74 4.02 18.44%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1868 0.964 0.8154 0.695 0.6488 0.7375 0.6514 10.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.05 1.14 0.505 0.635 0.355 0.395 0.47 -
P/RPS 0.84 0.36 0.18 0.19 0.09 0.10 0.12 38.26%
P/EPS 18.40 12.62 19.52 13.86 -7.32 8.13 6.24 19.72%
EY 5.43 7.93 5.12 7.21 -13.66 12.30 16.03 -16.49%
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.08 0.52 0.63 0.30 0.30 0.39 28.03%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 30/08/22 15/09/21 28/08/20 30/08/19 30/08/18 -
Price 1.86 1.51 0.50 0.58 0.555 0.00 0.55 -
P/RPS 0.76 0.48 0.18 0.18 0.14 0.00 0.14 32.53%
P/EPS 16.70 16.71 19.32 12.66 -11.45 0.00 7.30 14.77%
EY 5.99 5.98 5.18 7.90 -8.74 0.00 13.70 -12.86%
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.42 0.52 0.57 0.47 0.00 0.45 22.99%

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