[EG] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -66.77%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 293,091 277,053 256,650 247,914 234,706 190,877 193,690 7.14%
PBT 4,448 3,885 5,327 7,686 7,547 5,338 7,759 -8.84%
Tax 0 -12 -50 -50 -400 -300 -200 -
NP 4,448 3,873 5,277 7,636 7,147 5,038 7,559 -8.45%
-
NP to SH 4,448 3,873 5,277 7,636 7,148 5,039 7,560 -8.45%
-
Tax Rate 0.00% 0.31% 0.94% 0.65% 5.30% 5.62% 2.58% -
Total Cost 288,643 273,180 251,373 240,278 227,559 185,839 186,131 7.57%
-
Net Worth 304,473 338,698 323,954 272,865 247,430 155,932 125,875 15.84%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 304,473 338,698 323,954 272,865 247,430 155,932 125,875 15.84%
NOSH 293,311 275,008 268,182 211,523 211,479 76,814 74,925 25.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.52% 1.40% 2.06% 3.08% 3.05% 2.64% 3.90% -
ROE 1.46% 1.14% 1.63% 2.80% 2.89% 3.23% 6.01% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 112.63 107.97 95.86 117.20 110.98 248.49 258.51 -12.92%
EPS 1.71 1.51 1.97 3.61 3.38 6.56 10.09 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.32 1.21 1.29 1.17 2.03 1.68 -5.84%
Adjusted Per Share Value based on latest NOSH - 211,523
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 62.65 59.22 54.86 53.00 50.17 40.80 41.40 7.14%
EPS 0.95 0.83 1.13 1.63 1.53 1.08 1.62 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6509 0.724 0.6925 0.5833 0.5289 0.3333 0.2691 15.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.42 0.39 0.54 0.695 0.84 0.61 0.70 -
P/RPS 0.37 0.36 0.56 0.59 0.76 0.25 0.27 5.38%
P/EPS 24.57 25.84 27.40 19.25 24.85 9.30 6.94 23.43%
EY 4.07 3.87 3.65 5.19 4.02 10.75 14.41 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.45 0.54 0.72 0.30 0.42 -2.53%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 30/11/18 28/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.53 0.42 0.485 0.67 0.815 0.815 0.56 -
P/RPS 0.47 0.39 0.51 0.57 0.73 0.33 0.22 13.47%
P/EPS 31.01 27.83 24.61 18.56 24.11 12.42 5.55 33.17%
EY 3.22 3.59 4.06 5.39 4.15 8.05 18.02 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.32 0.40 0.52 0.70 0.40 0.33 5.30%

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