[EG] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 5.5%
YoY- -48.32%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 259,447 254,496 259,701 208,978 162,745 262,044 205,744 3.93%
PBT 4,315 4,556 8,209 5,716 10,286 836 606 38.68%
Tax -50 -500 -605 -400 0 -50 -30 8.88%
NP 4,265 4,056 7,604 5,316 10,286 786 576 39.58%
-
NP to SH 4,265 4,056 7,603 5,316 10,286 508 592 38.95%
-
Tax Rate 1.16% 10.97% 7.37% 7.00% 0.00% 5.98% 4.95% -
Total Cost 255,182 250,440 252,097 203,662 152,459 261,258 205,168 3.70%
-
Net Worth 337,916 282,336 261,881 126,792 129,510 120,276 110,156 20.53%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 337,916 282,336 261,881 126,792 129,510 120,276 110,156 20.53%
NOSH 269,872 266,344 211,194 116,323 74,861 74,705 74,936 23.79%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.64% 1.59% 2.93% 2.54% 6.32% 0.30% 0.28% -
ROE 1.26% 1.44% 2.90% 4.19% 7.94% 0.42% 0.54% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 97.51 109.07 122.97 179.65 217.39 350.77 274.56 -15.84%
EPS 1.60 1.74 3.60 4.57 13.74 0.68 0.79 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.24 1.09 1.73 1.61 1.47 -2.40%
Adjusted Per Share Value based on latest NOSH - 116,323
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.46 54.40 55.52 44.67 34.79 56.02 43.98 3.93%
EPS 0.91 0.87 1.63 1.14 2.20 0.11 0.13 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7223 0.6035 0.5598 0.271 0.2768 0.2571 0.2355 20.52%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.49 0.665 0.855 1.10 0.645 0.35 0.25 -
P/RPS 0.50 0.61 0.70 0.61 0.30 0.10 0.09 33.06%
P/EPS 30.57 38.26 23.75 24.07 4.69 51.47 31.65 -0.57%
EY 3.27 2.61 4.21 4.15 21.30 1.94 3.16 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.69 1.01 0.37 0.22 0.17 14.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 26/02/16 26/02/15 28/02/14 28/02/13 -
Price 0.465 0.585 0.92 0.89 0.70 0.405 0.20 -
P/RPS 0.48 0.54 0.75 0.50 0.32 0.12 0.07 37.81%
P/EPS 29.01 33.65 25.56 19.47 5.09 59.56 25.32 2.29%
EY 3.45 2.97 3.91 5.13 19.63 1.68 3.95 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.74 0.82 0.40 0.25 0.14 17.57%

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