[EG] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 81.1%
YoY- 23.76%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 736,434 650,213 1,013,316 809,505 893,617 862,857 565,166 4.50%
PBT 20,730 26,050 4,893 4,946 3,473 5,081 5,437 24.96%
Tax -1,333 -468 -466 -666 69 -114 -336 25.79%
NP 19,397 25,582 4,426 4,280 3,542 4,966 5,101 24.90%
-
NP to SH 19,398 25,584 4,077 4,382 3,541 5,113 5,225 24.41%
-
Tax Rate 6.43% 1.80% 9.52% 13.47% -1.99% 2.24% 6.18% -
Total Cost 717,037 624,630 1,008,889 805,225 890,074 857,890 560,065 4.19%
-
Net Worth 162,641 131,660 123,669 114,558 109,980 106,361 104,300 7.67%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 162,641 131,660 123,669 114,558 109,980 106,361 104,300 7.67%
NOSH 147,855 74,807 74,950 74,874 74,816 74,902 51,633 19.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.63% 3.93% 0.44% 0.53% 0.40% 0.58% 0.90% -
ROE 11.93% 19.43% 3.30% 3.83% 3.22% 4.81% 5.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 498.08 869.19 1,351.97 1,081.15 1,194.41 1,151.98 1,094.57 -12.28%
EPS 13.12 34.19 5.44 5.85 4.73 6.83 10.12 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.76 1.65 1.53 1.47 1.42 2.02 -9.62%
Adjusted Per Share Value based on latest NOSH - 74,712
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 157.42 138.99 216.61 173.04 191.02 184.45 120.81 4.50%
EPS 4.15 5.47 0.87 0.94 0.76 1.09 1.12 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3477 0.2814 0.2644 0.2449 0.2351 0.2274 0.223 7.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.86 0.795 0.43 0.22 0.29 0.38 0.37 -
P/RPS 0.17 0.09 0.03 0.02 0.02 0.03 0.03 33.48%
P/EPS 6.55 2.32 7.90 3.76 6.13 5.57 3.66 10.17%
EY 15.26 43.02 12.65 26.61 16.32 17.96 27.35 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.26 0.14 0.20 0.27 0.18 27.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 25/05/10 -
Price 0.885 0.76 0.575 0.25 0.28 0.38 0.40 -
P/RPS 0.18 0.09 0.04 0.02 0.02 0.03 0.04 28.46%
P/EPS 6.75 2.22 10.57 4.27 5.92 5.57 3.95 9.33%
EY 14.82 45.00 9.46 23.41 16.90 17.96 25.30 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.16 0.19 0.27 0.20 25.96%

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