[EG] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -17.44%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 988,814 799,710 712,870 1,018,750 797,066 729,026 851,568 2.51%
PBT 31,512 22,108 36,090 3,412 2,454 2,480 4,188 39.94%
Tax -2,010 -1,400 -400 -300 -100 -418 -172 50.58%
NP 29,502 20,708 35,690 3,112 2,354 2,062 4,016 39.38%
-
NP to SH 29,502 20,710 35,692 2,576 2,420 2,140 4,190 38.40%
-
Tax Rate 6.38% 6.33% 1.11% 8.79% 4.07% 16.85% 4.11% -
Total Cost 959,312 779,002 677,180 1,015,638 794,712 726,964 847,552 2.08%
-
Net Worth 262,052 126,819 129,448 120,562 110,478 108,496 104,749 16.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 262,052 126,819 129,448 120,562 110,478 108,496 104,749 16.49%
NOSH 211,332 116,348 74,825 74,883 75,155 74,825 74,821 18.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.98% 2.59% 5.01% 0.31% 0.30% 0.28% 0.47% -
ROE 11.26% 16.33% 27.57% 2.14% 2.19% 1.97% 4.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 467.90 687.34 952.70 1,360.44 1,060.56 974.31 1,138.13 -13.75%
EPS 13.96 17.80 47.70 3.44 3.22 2.86 5.60 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.09 1.73 1.61 1.47 1.45 1.40 -2.00%
Adjusted Per Share Value based on latest NOSH - 74,705
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 211.37 170.95 152.39 217.77 170.39 155.84 182.04 2.51%
EPS 6.31 4.43 7.63 0.55 0.52 0.46 0.90 38.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.2711 0.2767 0.2577 0.2362 0.2319 0.2239 16.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.855 1.10 0.645 0.35 0.25 0.35 0.36 -
P/RPS 0.18 0.16 0.07 0.03 0.02 0.04 0.03 34.76%
P/EPS 6.12 6.18 1.35 10.17 7.76 12.24 6.43 -0.81%
EY 16.33 16.18 73.95 9.83 12.88 8.17 15.56 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.01 0.37 0.22 0.17 0.24 0.26 17.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.92 0.89 0.70 0.405 0.20 0.31 0.385 -
P/RPS 0.20 0.13 0.07 0.03 0.02 0.03 0.03 37.14%
P/EPS 6.59 5.00 1.47 11.77 6.21 10.84 6.88 -0.71%
EY 15.17 20.00 68.14 8.49 16.10 9.23 14.55 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.40 0.25 0.14 0.21 0.28 17.56%

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