[EG] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -71.95%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 338,564 259,850 380,334 196,988 293,091 277,053 256,650 4.72%
PBT 34,438 11,104 9,281 2,054 4,448 3,885 5,327 36.44%
Tax -200 -323 -311 -110 0 -12 -50 25.96%
NP 34,238 10,781 8,970 1,944 4,448 3,873 5,277 36.53%
-
NP to SH 35,774 10,781 8,970 1,944 4,448 3,873 5,277 37.53%
-
Tax Rate 0.58% 2.91% 3.35% 5.36% 0.00% 0.31% 0.94% -
Total Cost 304,326 249,069 371,364 195,044 288,643 273,180 251,373 3.23%
-
Net Worth 570,513 504,370 404,370 383,110 304,473 338,698 323,954 9.88%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 570,513 504,370 404,370 383,110 304,473 338,698 323,954 9.88%
NOSH 467,633 467,801 416,975 379,317 293,311 275,008 268,182 9.70%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.11% 4.15% 2.36% 0.99% 1.52% 1.40% 2.06% -
ROE 6.27% 2.14% 2.22% 0.51% 1.46% 1.14% 1.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 72.40 56.16 91.23 51.93 112.63 107.97 95.86 -4.56%
EPS 7.65 2.33 2.15 0.51 1.71 1.51 1.97 25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.09 0.97 1.01 1.17 1.32 1.21 0.13%
Adjusted Per Share Value based on latest NOSH - 467,801
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 72.40 55.57 81.33 42.12 62.68 59.25 54.88 4.72%
EPS 7.65 2.31 1.92 0.42 0.95 0.83 1.13 37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.0786 0.8647 0.8193 0.6511 0.7243 0.6928 9.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.84 1.45 0.47 0.545 0.42 0.39 0.54 -
P/RPS 2.54 2.58 0.52 1.05 0.37 0.36 0.56 28.62%
P/EPS 24.05 62.23 21.84 106.34 24.57 25.84 27.40 -2.14%
EY 4.16 1.61 4.58 0.94 4.07 3.87 3.65 2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.33 0.48 0.54 0.36 0.30 0.45 22.33%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 29/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 -
Price 2.03 1.44 0.48 0.535 0.53 0.42 0.485 -
P/RPS 2.80 2.56 0.53 1.03 0.47 0.39 0.51 32.78%
P/EPS 26.54 61.81 22.31 104.39 31.01 27.83 24.61 1.26%
EY 3.77 1.62 4.48 0.96 3.22 3.59 4.06 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.32 0.49 0.53 0.45 0.32 0.40 26.74%

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