[EG] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -57.31%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 234,706 190,877 193,690 247,331 192,789 222,546 184,987 4.04%
PBT 7,547 5,338 7,759 870 621 810 637 50.93%
Tax -400 -300 -200 -100 -20 -109 -32 52.28%
NP 7,147 5,038 7,559 770 601 701 605 50.85%
-
NP to SH 7,148 5,039 7,560 780 618 746 648 49.14%
-
Tax Rate 5.30% 5.62% 2.58% 11.49% 3.22% 13.46% 5.02% -
Total Cost 227,559 185,839 186,131 246,561 192,188 221,845 184,382 3.56%
-
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
NOSH 211,479 76,814 74,925 75,000 75,365 74,600 75,348 18.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.05% 2.64% 3.90% 0.31% 0.31% 0.31% 0.33% -
ROE 2.89% 3.23% 6.01% 0.67% 0.56% 0.69% 0.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.98 248.49 258.51 329.77 255.80 298.32 245.51 -12.38%
EPS 3.38 6.56 10.09 1.04 0.82 1.00 0.86 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.03 1.68 1.56 1.47 1.45 1.38 -2.71%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.17 40.80 41.40 52.87 41.21 47.57 39.54 4.04%
EPS 1.53 1.08 1.62 0.17 0.13 0.16 0.14 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5289 0.3333 0.2691 0.2501 0.2368 0.2312 0.2223 15.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.84 0.61 0.70 0.355 0.27 0.30 0.36 -
P/RPS 0.76 0.25 0.27 0.11 0.11 0.10 0.15 31.02%
P/EPS 24.85 9.30 6.94 34.13 32.93 30.00 41.86 -8.31%
EY 4.02 10.75 14.41 2.93 3.04 3.33 2.39 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.30 0.42 0.23 0.18 0.21 0.26 18.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 30/11/11 30/11/10 -
Price 0.815 0.815 0.56 0.345 0.23 0.33 0.39 -
P/RPS 0.73 0.33 0.22 0.10 0.09 0.11 0.16 28.75%
P/EPS 24.11 12.42 5.55 33.17 28.05 33.00 45.35 -9.98%
EY 4.15 8.05 18.02 3.01 3.57 3.03 2.21 11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 0.33 0.22 0.16 0.23 0.28 16.48%

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