[EG] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 38.12%
YoY- -50.15%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 679,495 840,436 911,090 884,247 790,654 727,880 473,023 6.21%
PBT 16,638 22,455 4,229 3,675 822 2,110 4,386 24.87%
Tax 2,226 -3,882 -2,430 -2,140 485 490 -126 -
NP 18,864 18,573 1,799 1,535 1,307 2,600 4,260 28.13%
-
NP to SH 18,988 18,588 1,905 971 1,948 2,892 4,370 27.72%
-
Tax Rate -13.38% 17.29% 57.46% 58.23% -59.00% -23.22% 2.87% -
Total Cost 660,631 821,863 909,291 882,712 789,347 725,280 468,763 5.88%
-
Net Worth 126,792 129,510 120,276 110,156 109,255 104,963 102,286 3.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 126,792 129,510 120,276 110,156 109,255 104,963 102,286 3.64%
NOSH 116,323 74,861 74,705 74,936 75,348 74,974 51,659 14.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.78% 2.21% 0.20% 0.17% 0.17% 0.36% 0.90% -
ROE 14.98% 14.35% 1.58% 0.88% 1.78% 2.76% 4.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 584.14 1,122.65 1,219.57 1,179.99 1,049.32 970.84 915.65 -7.21%
EPS 16.32 24.83 2.55 1.30 2.59 3.86 8.46 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.73 1.61 1.47 1.45 1.40 1.98 -9.46%
Adjusted Per Share Value based on latest NOSH - 74,936
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 145.30 179.72 194.83 189.09 169.08 155.65 101.15 6.21%
EPS 4.06 3.97 0.41 0.21 0.42 0.62 0.93 27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2769 0.2572 0.2356 0.2336 0.2245 0.2187 3.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.10 0.645 0.35 0.25 0.35 0.36 0.43 -
P/RPS 0.19 0.06 0.03 0.02 0.03 0.04 0.05 24.90%
P/EPS 6.74 2.60 13.73 19.29 13.54 9.33 5.08 4.82%
EY 14.84 38.50 7.29 5.18 7.39 10.71 19.67 -4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.37 0.22 0.17 0.24 0.26 0.22 28.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 25/02/11 19/02/10 -
Price 0.89 0.70 0.405 0.20 0.31 0.385 0.41 -
P/RPS 0.15 0.06 0.03 0.02 0.03 0.04 0.04 24.63%
P/EPS 5.45 2.82 15.88 15.43 11.99 9.98 4.85 1.96%
EY 18.34 35.47 6.30 6.48 8.34 10.02 20.63 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.25 0.14 0.21 0.28 0.21 25.47%

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