[EG] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -23.88%
YoY- -33.35%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,026,600 991,656 938,824 763,508 774,760 989,324 771,156 4.88%
PBT 21,308 30,744 30,188 21,352 31,036 3,480 2,484 43.05%
Tax -200 -200 -1,600 -1,200 -800 -400 -80 16.49%
NP 21,108 30,544 28,588 20,152 30,236 3,080 2,404 43.60%
-
NP to SH 21,108 30,544 28,592 20,156 30,240 3,120 2,472 42.94%
-
Tax Rate 0.94% 0.65% 5.30% 5.62% 2.58% 11.49% 3.22% -
Total Cost 1,005,492 961,112 910,236 743,356 744,524 986,244 768,752 4.57%
-
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
NOSH 268,182 211,523 211,479 76,814 74,925 75,000 75,365 23.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.06% 3.08% 3.05% 2.64% 3.90% 0.31% 0.31% -
ROE 6.52% 11.19% 11.56% 12.93% 24.02% 2.67% 2.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 383.44 468.82 443.93 993.97 1,034.04 1,319.10 1,023.22 -15.08%
EPS 7.88 14.44 13.52 26.24 40.36 4.16 3.28 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.29 1.17 2.03 1.68 1.56 1.47 -3.19%
Adjusted Per Share Value based on latest NOSH - 76,814
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 219.53 212.06 200.76 163.27 165.68 211.56 164.91 4.88%
EPS 4.51 6.53 6.11 4.31 6.47 0.67 0.53 42.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6928 0.5835 0.5291 0.3334 0.2692 0.2502 0.2369 19.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.54 0.695 0.84 0.61 0.70 0.355 0.27 -
P/RPS 0.14 0.15 0.19 0.06 0.07 0.03 0.03 29.25%
P/EPS 6.85 4.81 6.21 2.32 1.73 8.53 8.23 -3.01%
EY 14.60 20.78 16.10 43.02 57.66 11.72 12.15 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.72 0.30 0.42 0.23 0.18 16.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 -
Price 0.485 0.67 0.815 0.815 0.56 0.345 0.23 -
P/RPS 0.13 0.14 0.18 0.08 0.05 0.03 0.02 36.59%
P/EPS 6.15 4.64 6.03 3.11 1.39 8.29 7.01 -2.15%
EY 16.26 21.55 16.59 32.20 72.07 12.06 14.26 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.70 0.40 0.33 0.22 0.16 16.49%

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