[EG] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 65.13%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 494,407 399,855 356,435 509,375 398,533 364,513 425,784 2.51%
PBT 15,756 11,054 18,045 1,706 1,227 1,240 2,094 39.94%
Tax -1,005 -700 -200 -150 -50 -209 -86 50.58%
NP 14,751 10,354 17,845 1,556 1,177 1,031 2,008 39.38%
-
NP to SH 14,751 10,355 17,846 1,288 1,210 1,070 2,095 38.40%
-
Tax Rate 6.38% 6.33% 1.11% 8.79% 4.07% 16.85% 4.11% -
Total Cost 479,656 389,501 338,590 507,819 397,356 363,482 423,776 2.08%
-
Net Worth 262,052 126,819 129,448 120,562 110,478 108,496 104,749 16.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 262,052 126,819 129,448 120,562 110,478 108,496 104,749 16.49%
NOSH 211,332 116,348 74,825 74,883 75,155 74,825 74,821 18.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.98% 2.59% 5.01% 0.31% 0.30% 0.28% 0.47% -
ROE 5.63% 8.17% 13.79% 1.07% 1.10% 0.99% 2.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 233.95 343.67 476.35 680.22 530.28 487.15 569.07 -13.75%
EPS 6.98 8.90 23.85 1.72 1.61 1.43 2.80 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.09 1.73 1.61 1.47 1.45 1.40 -2.00%
Adjusted Per Share Value based on latest NOSH - 74,705
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 105.69 85.48 76.19 108.89 85.19 77.92 91.02 2.51%
EPS 3.15 2.21 3.81 0.28 0.26 0.23 0.45 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.2711 0.2767 0.2577 0.2362 0.2319 0.2239 16.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.855 1.10 0.645 0.35 0.25 0.35 0.36 -
P/RPS 0.37 0.32 0.14 0.05 0.05 0.07 0.06 35.38%
P/EPS 12.25 12.36 2.70 20.35 15.53 24.48 12.86 -0.80%
EY 8.16 8.09 36.98 4.91 6.44 4.09 7.78 0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.01 0.37 0.22 0.17 0.24 0.26 17.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.92 0.89 0.70 0.405 0.20 0.31 0.385 -
P/RPS 0.39 0.26 0.15 0.06 0.04 0.06 0.07 33.11%
P/EPS 13.18 10.00 2.94 23.55 12.42 21.68 13.75 -0.70%
EY 7.59 10.00 34.07 4.25 8.05 4.61 7.27 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.40 0.25 0.14 0.21 0.28 17.56%

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