[EG] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 65.48%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 650,213 1,013,316 809,505 893,617 862,857 565,166 363,978 10.14%
PBT 26,050 4,893 4,946 3,473 5,081 5,437 3,837 37.58%
Tax -468 -466 -666 69 -114 -336 -61 40.41%
NP 25,582 4,426 4,280 3,542 4,966 5,101 3,776 37.53%
-
NP to SH 25,584 4,077 4,382 3,541 5,113 5,225 3,776 37.53%
-
Tax Rate 1.80% 9.52% 13.47% -1.99% 2.24% 6.18% 1.59% -
Total Cost 624,630 1,008,889 805,225 890,074 857,890 560,065 360,202 9.60%
-
Net Worth 131,660 123,669 114,558 109,980 106,361 104,300 100,773 4.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 131,660 123,669 114,558 109,980 106,361 104,300 100,773 4.55%
NOSH 74,807 74,950 74,874 74,816 74,902 51,633 51,678 6.35%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.93% 0.44% 0.53% 0.40% 0.58% 0.90% 1.04% -
ROE 19.43% 3.30% 3.83% 3.22% 4.81% 5.01% 3.75% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 869.19 1,351.97 1,081.15 1,194.41 1,151.98 1,094.57 704.31 3.56%
EPS 34.19 5.44 5.85 4.73 6.83 10.12 7.31 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.65 1.53 1.47 1.42 2.02 1.95 -1.69%
Adjusted Per Share Value based on latest NOSH - 73,087
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 139.04 216.69 173.11 191.09 184.52 120.86 77.83 10.14%
EPS 5.47 0.87 0.94 0.76 1.09 1.12 0.81 37.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2815 0.2645 0.245 0.2352 0.2274 0.223 0.2155 4.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.795 0.43 0.22 0.29 0.38 0.37 0.14 -
P/RPS 0.09 0.03 0.02 0.02 0.03 0.03 0.02 28.47%
P/EPS 2.32 7.90 3.76 6.13 5.57 3.66 1.92 3.20%
EY 43.02 12.65 26.61 16.32 17.96 27.35 52.19 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.26 0.14 0.20 0.27 0.18 0.07 36.34%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 25/05/10 28/05/09 -
Price 0.76 0.575 0.25 0.28 0.38 0.40 0.27 -
P/RPS 0.09 0.04 0.02 0.02 0.03 0.04 0.04 14.46%
P/EPS 2.22 10.57 4.27 5.92 5.57 3.95 3.70 -8.15%
EY 45.00 9.46 23.41 16.90 17.96 25.30 27.06 8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.16 0.19 0.27 0.20 0.14 20.55%

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