[EG] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 35.96%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 823,745 773,173 732,546 758,468 747,545 552,326 487,660 9.12%
PBT 13,945 665 11,448 16,488 21,728 15,548 19,538 -5.46%
Tax -240 -212 -150 -591 -1,700 -1,000 -351 -6.13%
NP 13,705 453 11,298 15,897 20,028 14,548 19,187 -5.44%
-
NP to SH 13,705 453 11,298 15,897 20,028 14,549 19,188 -5.44%
-
Tax Rate 1.72% 31.88% 1.31% 3.58% 7.82% 6.43% 1.80% -
Total Cost 810,040 772,720 721,248 742,571 727,517 537,778 468,473 9.54%
-
Net Worth 314,290 352,288 333,158 295,459 268,307 162,641 131,660 15.59%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 314,290 352,288 333,158 295,459 268,307 162,641 131,660 15.59%
NOSH 378,717 275,008 271,230 266,348 211,265 147,855 74,807 31.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.66% 0.06% 1.54% 2.10% 2.68% 2.63% 3.93% -
ROE 4.36% 0.13% 3.39% 5.38% 7.46% 8.95% 14.57% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 267.34 300.68 274.85 310.62 353.84 373.56 651.89 -13.79%
EPS 4.45 0.18 4.24 6.51 9.48 9.84 25.64 -25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.37 1.25 1.21 1.27 1.10 1.76 -8.68%
Adjusted Per Share Value based on latest NOSH - 266,348
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 176.15 165.34 156.65 162.19 159.86 118.11 104.28 9.12%
EPS 2.93 0.10 2.42 3.40 4.28 3.11 4.10 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.7533 0.7124 0.6318 0.5738 0.3478 0.2815 15.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.755 0.255 0.46 0.54 0.90 0.86 0.795 -
P/RPS 0.28 0.08 0.17 0.17 0.25 0.23 0.12 15.15%
P/EPS 16.97 144.75 10.85 8.29 9.49 8.74 3.10 32.72%
EY 5.89 0.69 9.22 12.06 10.53 11.44 32.26 -24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.19 0.37 0.45 0.71 0.78 0.45 8.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 19/06/20 30/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.685 0.40 0.415 0.495 0.855 0.885 0.76 -
P/RPS 0.26 0.13 0.15 0.16 0.24 0.24 0.12 13.74%
P/EPS 15.40 227.06 9.79 7.60 9.02 8.99 2.96 31.60%
EY 6.49 0.44 10.21 13.15 11.09 11.12 33.75 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.29 0.33 0.41 0.67 0.80 0.43 7.66%

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