[EG] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -17.0%
YoY- 202.76%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,227,617 1,297,788 954,707 1,019,690 1,033,503 1,022,919 1,023,330 3.07%
PBT 42,832 17,254 12,622 -11,172 11,857 16,940 24,910 9.44%
Tax -2,580 -53 -398 -724 -462 -482 -1,441 10.18%
NP 40,252 17,201 12,224 -11,896 11,395 16,458 23,469 9.40%
-
NP to SH 40,252 17,201 12,224 -11,896 11,395 16,458 23,468 9.40%
-
Tax Rate 6.02% 0.31% 3.15% - 3.90% 2.85% 5.78% -
Total Cost 1,187,365 1,280,587 942,483 1,031,586 1,022,108 1,006,461 999,861 2.90%
-
Net Worth 504,370 404,370 383,110 304,473 338,698 323,954 272,865 10.77%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 504,370 404,370 383,110 304,473 338,698 323,954 272,865 10.77%
NOSH 467,801 416,975 379,317 293,311 275,008 268,182 211,523 14.13%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.28% 1.33% 1.28% -1.17% 1.10% 1.61% 2.29% -
ROE 7.98% 4.25% 3.19% -3.91% 3.36% 5.08% 8.60% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 265.30 311.31 251.69 391.84 402.78 382.07 483.79 -9.52%
EPS 8.70 4.13 3.22 -4.57 4.44 6.15 11.09 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 1.01 1.17 1.32 1.21 1.29 -2.76%
Adjusted Per Share Value based on latest NOSH - 379,317
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 262.42 277.42 204.08 217.97 220.93 218.66 218.75 3.07%
EPS 8.60 3.68 2.61 -2.54 2.44 3.52 5.02 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0782 0.8644 0.819 0.6509 0.724 0.6925 0.5833 10.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.45 0.47 0.545 0.42 0.39 0.54 0.695 -
P/RPS 0.55 0.15 0.22 0.11 0.10 0.14 0.14 25.60%
P/EPS 16.67 11.39 16.91 -9.19 8.78 8.78 6.26 17.72%
EY 6.00 8.78 5.91 -10.88 11.39 11.38 15.96 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.48 0.54 0.36 0.30 0.45 0.54 16.20%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 28/11/17 -
Price 1.44 0.48 0.535 0.53 0.42 0.485 0.67 -
P/RPS 0.54 0.15 0.21 0.14 0.10 0.13 0.14 25.21%
P/EPS 16.55 11.63 16.60 -11.59 9.46 7.89 6.04 18.28%
EY 6.04 8.60 6.02 -8.63 10.57 12.67 16.56 -15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.49 0.53 0.45 0.32 0.40 0.52 16.78%

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