[EG] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 250.84%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,471 131,225 250,612 208,596 305,700 223,626 134,949 2.05%
PBT 4,494 1,493 1,964 2,483 1,365 1,831 2,163 12.94%
Tax -300 -151 -200 -450 261 0 -89 22.42%
NP 4,194 1,342 1,764 2,033 1,626 1,831 2,074 12.44%
-
NP to SH 4,194 1,342 1,770 2,077 1,586 1,898 2,055 12.61%
-
Tax Rate 6.68% 10.11% 10.18% 18.12% -19.12% 0.00% 4.11% -
Total Cost 148,277 129,883 248,848 206,563 304,074 221,795 132,875 1.84%
-
Net Worth 162,443 131,950 123,750 114,309 107,438 106,528 104,298 7.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 162,443 131,950 123,750 114,309 107,438 106,528 104,298 7.65%
NOSH 147,676 74,972 75,000 74,712 73,087 75,019 51,633 19.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.75% 1.02% 0.70% 0.97% 0.53% 0.82% 1.54% -
ROE 2.58% 1.02% 1.43% 1.82% 1.48% 1.78% 1.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.25 175.03 334.15 279.20 418.27 298.09 261.36 -14.32%
EPS 2.84 1.79 2.36 2.78 2.17 2.53 3.98 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.76 1.65 1.53 1.47 1.42 2.02 -9.62%
Adjusted Per Share Value based on latest NOSH - 74,712
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.59 28.05 53.57 44.59 65.35 47.80 28.85 2.05%
EPS 0.90 0.29 0.38 0.44 0.34 0.41 0.44 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.2821 0.2645 0.2444 0.2297 0.2277 0.223 7.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.86 0.795 0.43 0.22 0.29 0.38 0.37 -
P/RPS 0.83 0.45 0.13 0.08 0.07 0.13 0.14 34.49%
P/EPS 30.28 44.41 18.22 7.91 13.36 15.02 9.30 21.72%
EY 3.30 2.25 5.49 12.64 7.48 6.66 10.76 -17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.26 0.14 0.20 0.27 0.18 27.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 25/05/10 -
Price 0.885 0.76 0.575 0.25 0.28 0.38 0.40 -
P/RPS 0.86 0.43 0.17 0.09 0.07 0.13 0.15 33.74%
P/EPS 31.16 42.46 24.36 8.99 12.90 15.02 10.05 20.73%
EY 3.21 2.36 4.10 11.12 7.75 6.66 9.95 -17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.16 0.19 0.27 0.20 25.96%

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