[EG] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 248.43%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 253,138 152,471 131,225 250,612 208,596 305,700 223,626 2.08%
PBT 5,972 4,494 1,493 1,964 2,483 1,365 1,831 21.75%
Tax -695 -300 -151 -200 -450 261 0 -
NP 5,277 4,194 1,342 1,764 2,033 1,626 1,831 19.27%
-
NP to SH 5,277 4,194 1,342 1,770 2,077 1,586 1,898 18.56%
-
Tax Rate 11.64% 6.68% 10.11% 10.18% 18.12% -19.12% 0.00% -
Total Cost 247,861 148,277 129,883 248,848 206,563 304,074 221,795 1.86%
-
Net Worth 268,071 162,443 131,950 123,750 114,309 107,438 106,528 16.61%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 268,071 162,443 131,950 123,750 114,309 107,438 106,528 16.61%
NOSH 211,080 147,676 74,972 75,000 74,712 73,087 75,019 18.79%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.08% 2.75% 1.02% 0.70% 0.97% 0.53% 0.82% -
ROE 1.97% 2.58% 1.02% 1.43% 1.82% 1.48% 1.78% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 119.93 103.25 175.03 334.15 279.20 418.27 298.09 -14.06%
EPS 2.50 2.84 1.79 2.36 2.78 2.17 2.53 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.10 1.76 1.65 1.53 1.47 1.42 -1.84%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.11 32.59 28.05 53.57 44.59 65.35 47.80 2.08%
EPS 1.13 0.90 0.29 0.38 0.44 0.34 0.41 18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.3472 0.2821 0.2645 0.2444 0.2297 0.2277 16.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.90 0.86 0.795 0.43 0.22 0.29 0.38 -
P/RPS 0.75 0.83 0.45 0.13 0.08 0.07 0.13 33.88%
P/EPS 36.00 30.28 44.41 18.22 7.91 13.36 15.02 15.66%
EY 2.78 3.30 2.25 5.49 12.64 7.48 6.66 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.45 0.26 0.14 0.20 0.27 17.46%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.855 0.885 0.76 0.575 0.25 0.28 0.38 -
P/RPS 0.71 0.86 0.43 0.17 0.09 0.07 0.13 32.67%
P/EPS 34.20 31.16 42.46 24.36 8.99 12.90 15.02 14.68%
EY 2.92 3.21 2.36 4.10 11.12 7.75 6.66 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.43 0.35 0.16 0.19 0.27 16.33%

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