[EG] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -94.88%
YoY- -95.99%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,473,573 1,148,616 1,098,326 1,030,897 976,728 1,011,290 996,726 6.72%
PBT 38,508 21,104 18,593 886 15,264 21,984 28,970 4.85%
Tax -172 -492 -320 -282 -200 -788 -2,266 -34.91%
NP 38,336 20,612 18,273 604 15,064 21,196 26,704 6.20%
-
NP to SH 38,336 20,612 18,273 604 15,064 21,196 26,704 6.20%
-
Tax Rate 0.45% 2.33% 1.72% 31.83% 1.31% 3.58% 7.82% -
Total Cost 1,435,237 1,128,004 1,080,053 1,030,293 961,664 990,094 970,022 6.74%
-
Net Worth 431,768 377,805 314,290 352,288 333,158 295,459 268,307 8.24%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 431,768 377,805 314,290 352,288 333,158 295,459 268,307 8.24%
NOSH 430,873 416,475 378,717 275,008 271,230 266,348 211,265 12.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.60% 1.79% 1.66% 0.06% 1.54% 2.10% 2.68% -
ROE 8.88% 5.46% 5.81% 0.17% 4.52% 7.17% 9.95% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 348.11 297.94 356.45 400.90 366.46 414.16 471.79 -4.93%
EPS 9.05 5.35 5.93 0.24 5.65 8.68 12.64 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 1.02 1.37 1.25 1.21 1.27 -3.58%
Adjusted Per Share Value based on latest NOSH - 275,008
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 315.00 245.53 234.78 220.37 208.79 216.18 213.07 6.72%
EPS 8.19 4.41 3.91 0.13 3.22 4.53 5.71 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.8076 0.6718 0.7531 0.7122 0.6316 0.5735 8.25%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.22 0.58 0.755 0.255 0.46 0.54 0.90 -
P/RPS 0.35 0.19 0.21 0.06 0.13 0.13 0.19 10.71%
P/EPS 13.47 10.85 12.73 108.56 8.14 6.22 7.12 11.20%
EY 7.42 9.22 7.85 0.92 12.29 16.07 14.04 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.59 0.74 0.19 0.37 0.45 0.71 9.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 24/05/22 28/05/21 19/06/20 30/05/19 31/05/18 31/05/17 -
Price 1.20 0.535 0.685 0.40 0.415 0.495 0.855 -
P/RPS 0.34 0.18 0.19 0.10 0.11 0.12 0.18 11.17%
P/EPS 13.25 10.01 11.55 170.29 7.34 5.70 6.76 11.86%
EY 7.55 9.99 8.66 0.59 13.62 17.54 14.78 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.55 0.67 0.29 0.33 0.41 0.67 9.88%

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