[EG] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 8.87%
YoY- 182.93%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 756,518 633,262 939,735 854,790 820,470 889,484 647,290 2.63%
PBT 23,433 21,208 13,005 3,999 3,499 1,849 1,957 51.19%
Tax -4,294 2,626 -3,932 -2,410 -2,210 532 446 -
NP 19,139 23,834 9,073 1,589 1,289 2,381 2,403 41.27%
-
NP to SH 19,141 23,958 8,810 1,989 703 3,071 2,690 38.64%
-
Tax Rate 18.32% -12.38% 30.23% 60.27% 63.16% -28.77% -22.79% -
Total Cost 737,379 609,428 930,662 853,201 819,181 887,103 644,887 2.25%
-
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 247,430 155,932 125,875 116,999 110,787 108,170 103,981 15.52%
NOSH 211,479 76,814 74,925 75,000 75,365 74,600 75,348 18.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.53% 3.76% 0.97% 0.19% 0.16% 0.27% 0.37% -
ROE 7.74% 15.36% 7.00% 1.70% 0.63% 2.84% 2.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 357.73 824.41 1,254.22 1,139.72 1,088.65 1,192.34 859.06 -13.57%
EPS 9.05 31.19 11.76 2.65 0.93 4.12 3.57 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.03 1.68 1.56 1.47 1.45 1.38 -2.71%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 161.78 135.42 200.96 182.79 175.45 190.21 138.42 2.63%
EPS 4.09 5.12 1.88 0.43 0.15 0.66 0.58 38.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.3334 0.2692 0.2502 0.2369 0.2313 0.2224 15.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.84 0.61 0.70 0.355 0.27 0.30 0.36 -
P/RPS 0.23 0.07 0.06 0.03 0.02 0.03 0.04 33.81%
P/EPS 9.28 1.96 5.95 13.39 28.95 7.29 10.08 -1.36%
EY 10.78 51.13 16.80 7.47 3.45 13.72 9.92 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.30 0.42 0.23 0.18 0.21 0.26 18.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 30/11/11 30/11/10 -
Price 0.815 0.815 0.56 0.345 0.23 0.33 0.39 -
P/RPS 0.23 0.10 0.04 0.03 0.02 0.03 0.05 28.93%
P/EPS 9.00 2.61 4.76 13.01 24.66 8.02 10.92 -3.16%
EY 11.11 38.27 21.00 7.69 4.06 12.47 9.15 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 0.33 0.22 0.16 0.23 0.28 16.48%

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