[EG] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.22%
YoY- 96.19%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 807,241 679,495 840,436 911,090 884,247 790,654 727,880 1.73%
PBT 25,926 16,638 22,455 4,229 3,675 822 2,110 51.84%
Tax -4,499 2,226 -3,882 -2,430 -2,140 485 490 -
NP 21,427 18,864 18,573 1,799 1,535 1,307 2,600 42.07%
-
NP to SH 21,428 18,988 18,588 1,905 971 1,948 2,892 39.58%
-
Tax Rate 17.35% -13.38% 17.29% 57.46% 58.23% -59.00% -23.22% -
Total Cost 785,814 660,631 821,863 909,291 882,712 789,347 725,280 1.34%
-
Net Worth 261,881 126,792 129,510 120,276 110,156 109,255 104,963 16.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 261,881 126,792 129,510 120,276 110,156 109,255 104,963 16.44%
NOSH 211,194 116,323 74,861 74,705 74,936 75,348 74,974 18.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.65% 2.78% 2.21% 0.20% 0.17% 0.17% 0.36% -
ROE 8.18% 14.98% 14.35% 1.58% 0.88% 1.78% 2.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 382.23 584.14 1,122.65 1,219.57 1,179.99 1,049.32 970.84 -14.37%
EPS 10.15 16.32 24.83 2.55 1.30 2.59 3.86 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.09 1.73 1.61 1.47 1.45 1.40 -2.00%
Adjusted Per Share Value based on latest NOSH - 74,705
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 172.56 145.25 179.66 194.76 189.02 169.01 155.60 1.73%
EPS 4.58 4.06 3.97 0.41 0.21 0.42 0.62 39.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5598 0.271 0.2768 0.2571 0.2355 0.2336 0.2244 16.44%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.855 1.10 0.645 0.35 0.25 0.35 0.36 -
P/RPS 0.22 0.19 0.06 0.03 0.02 0.03 0.04 32.82%
P/EPS 8.43 6.74 2.60 13.73 19.29 13.54 9.33 -1.67%
EY 11.87 14.84 38.50 7.29 5.18 7.39 10.71 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.01 0.37 0.22 0.17 0.24 0.26 17.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.92 0.89 0.70 0.405 0.20 0.31 0.385 -
P/RPS 0.24 0.15 0.06 0.03 0.02 0.03 0.04 34.76%
P/EPS 9.07 5.45 2.82 15.88 15.43 11.99 9.98 -1.57%
EY 11.03 18.34 35.47 6.30 6.48 8.34 10.02 1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.40 0.25 0.14 0.21 0.28 17.56%

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