[EG] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 58.28%
YoY- -6.97%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 996,726 736,434 650,213 1,013,316 809,505 893,617 862,857 2.43%
PBT 28,970 20,730 26,050 4,893 4,946 3,473 5,081 33.62%
Tax -2,266 -1,333 -468 -466 -666 69 -114 64.51%
NP 26,704 19,397 25,582 4,426 4,280 3,542 4,966 32.32%
-
NP to SH 26,704 19,398 25,584 4,077 4,382 3,541 5,113 31.68%
-
Tax Rate 7.82% 6.43% 1.80% 9.52% 13.47% -1.99% 2.24% -
Total Cost 970,022 717,037 624,630 1,008,889 805,225 890,074 857,890 2.06%
-
Net Worth 268,307 162,641 131,660 123,669 114,558 109,980 106,361 16.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 268,307 162,641 131,660 123,669 114,558 109,980 106,361 16.65%
NOSH 211,265 147,855 74,807 74,950 74,874 74,816 74,902 18.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.68% 2.63% 3.93% 0.44% 0.53% 0.40% 0.58% -
ROE 9.95% 11.93% 19.43% 3.30% 3.83% 3.22% 4.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 471.79 498.08 869.19 1,351.97 1,081.15 1,194.41 1,151.98 -13.81%
EPS 12.64 13.12 34.19 5.44 5.85 4.73 6.83 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.10 1.76 1.65 1.53 1.47 1.42 -1.84%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 213.14 157.48 139.04 216.69 173.11 191.09 184.52 2.43%
EPS 5.71 4.15 5.47 0.87 0.94 0.76 1.09 31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.3478 0.2815 0.2645 0.245 0.2352 0.2274 16.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.90 0.86 0.795 0.43 0.22 0.29 0.38 -
P/RPS 0.19 0.17 0.09 0.03 0.02 0.02 0.03 35.98%
P/EPS 7.12 6.55 2.32 7.90 3.76 6.13 5.57 4.17%
EY 14.04 15.26 43.02 12.65 26.61 16.32 17.96 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.45 0.26 0.14 0.20 0.27 17.46%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.855 0.885 0.76 0.575 0.25 0.28 0.38 -
P/RPS 0.18 0.18 0.09 0.04 0.02 0.02 0.03 34.76%
P/EPS 6.76 6.75 2.22 10.57 4.27 5.92 5.57 3.27%
EY 14.78 14.82 45.00 9.46 23.41 16.90 17.96 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.43 0.35 0.16 0.19 0.27 16.33%

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