[EG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 197.47%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 763,508 774,760 989,324 771,156 890,184 739,948 514,876 6.78%
PBT 21,352 31,036 3,480 2,484 3,240 2,548 2,444 43.48%
Tax -1,200 -800 -400 -80 -436 -128 -256 29.35%
NP 20,152 30,236 3,080 2,404 2,804 2,420 2,188 44.75%
-
NP to SH 20,156 30,240 3,120 2,472 2,984 2,592 2,476 41.80%
-
Tax Rate 5.62% 2.58% 11.49% 3.22% 13.46% 5.02% 10.47% -
Total Cost 743,356 744,524 986,244 768,752 887,380 737,528 512,688 6.38%
-
Net Worth 155,932 125,875 116,999 110,787 108,170 103,981 101,103 7.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 155,932 125,875 116,999 110,787 108,170 103,981 101,103 7.48%
NOSH 76,814 74,925 75,000 75,365 74,600 75,348 51,583 6.85%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.64% 3.90% 0.31% 0.31% 0.31% 0.33% 0.42% -
ROE 12.93% 24.02% 2.67% 2.23% 2.76% 2.49% 2.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 993.97 1,034.04 1,319.10 1,023.22 1,193.28 982.03 998.14 -0.06%
EPS 26.24 40.36 4.16 3.28 4.00 3.44 4.80 32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.68 1.56 1.47 1.45 1.38 1.96 0.58%
Adjusted Per Share Value based on latest NOSH - 75,365
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 163.21 165.62 211.48 164.85 190.29 158.18 110.06 6.78%
EPS 4.31 6.46 0.67 0.53 0.64 0.55 0.53 41.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3333 0.2691 0.2501 0.2368 0.2312 0.2223 0.2161 7.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.61 0.70 0.355 0.27 0.30 0.36 0.40 -
P/RPS 0.06 0.07 0.03 0.03 0.03 0.04 0.04 6.98%
P/EPS 2.32 1.73 8.53 8.23 7.50 10.47 8.33 -19.18%
EY 43.02 57.66 11.72 12.15 13.33 9.56 12.00 23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.23 0.18 0.21 0.26 0.20 6.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 28/11/13 29/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.815 0.56 0.345 0.23 0.33 0.39 0.43 -
P/RPS 0.08 0.05 0.03 0.02 0.03 0.04 0.04 12.24%
P/EPS 3.11 1.39 8.29 7.01 8.25 11.34 8.96 -16.16%
EY 32.20 72.07 12.06 14.26 12.12 8.82 11.16 19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.22 0.16 0.23 0.28 0.22 10.47%

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