[EG] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 27.03%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,010,122 712,689 636,075 993,376 800,248 850,227 851,925 2.87%
PBT 24,771 21,224 23,629 6,116 3,750 3,688 1,676 56.59%
Tax -1,791 -4,194 2,726 -3,832 -2,330 -2,299 609 -
NP 22,980 17,030 26,355 2,284 1,420 1,389 2,285 46.86%
-
NP to SH 22,980 17,032 26,479 2,030 1,827 831 2,973 40.56%
-
Tax Rate 7.23% 19.76% -11.54% 62.66% 62.13% 62.34% -36.34% -
Total Cost 987,142 695,659 609,720 991,092 798,828 848,838 849,640 2.52%
-
Net Worth 264,080 181,219 74,766 122,847 114,598 108,703 72,553 24.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,080 181,219 74,766 122,847 114,598 108,703 72,553 24.00%
NOSH 211,264 163,260 74,766 74,906 74,900 74,968 50,384 26.95%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.27% 2.39% 4.14% 0.23% 0.18% 0.16% 0.27% -
ROE 8.70% 9.40% 35.42% 1.65% 1.59% 0.76% 4.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 478.13 436.53 850.75 1,326.15 1,068.41 1,134.12 1,690.84 -18.96%
EPS 10.88 10.43 35.42 2.71 2.44 1.11 5.90 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.11 1.00 1.64 1.53 1.45 1.44 -2.32%
Adjusted Per Share Value based on latest NOSH - 74,906
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 215.93 152.35 135.97 212.35 171.07 181.75 182.11 2.87%
EPS 4.91 3.64 5.66 0.43 0.39 0.18 0.64 40.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.3874 0.1598 0.2626 0.245 0.2324 0.1551 24.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.815 0.86 0.65 0.88 0.28 0.28 0.38 -
P/RPS 0.17 0.20 0.08 0.07 0.03 0.02 0.02 42.81%
P/EPS 7.49 8.24 1.84 32.47 11.48 25.26 6.44 2.54%
EY 13.35 12.13 54.49 3.08 8.71 3.96 15.53 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.65 0.54 0.18 0.19 0.26 16.48%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.805 0.875 0.535 0.725 0.31 0.29 0.31 -
P/RPS 0.17 0.20 0.06 0.05 0.03 0.03 0.02 42.81%
P/EPS 7.40 8.39 1.51 26.75 12.71 26.16 5.25 5.88%
EY 13.51 11.92 66.20 3.74 7.87 3.82 19.03 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.54 0.44 0.20 0.20 0.22 19.45%

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