Highlights

[EG] YoY Quarter Result on 2018-09-30 [#1]

Stock [EG]: EG INDUSTRIES BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     80.72%    YoY -     -30.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 256,650 247,914 234,706 190,877 193,690 247,331 192,789 4.88%
  YoY % 3.52% 5.63% 22.96% -1.45% -21.69% 28.29% -
  Horiz. % 133.12% 128.59% 121.74% 99.01% 100.47% 128.29% 100.00%
PBT 5,327 7,686 7,547 5,338 7,759 870 621 43.05%
  YoY % -30.69% 1.84% 41.38% -31.20% 791.84% 40.10% -
  Horiz. % 857.81% 1,237.68% 1,215.30% 859.58% 1,249.44% 140.10% 100.00%
Tax -50 -50 -400 -300 -200 -100 -20 16.49%
  YoY % 0.00% 87.50% -33.33% -50.00% -100.00% -400.00% -
  Horiz. % 250.00% 250.00% 2,000.00% 1,500.00% 1,000.00% 500.00% 100.00%
NP 5,277 7,636 7,147 5,038 7,559 770 601 43.61%
  YoY % -30.89% 6.84% 41.86% -33.35% 881.69% 28.12% -
  Horiz. % 878.04% 1,270.55% 1,189.18% 838.27% 1,257.74% 128.12% 100.00%
NP to SH 5,277 7,636 7,148 5,039 7,560 780 618 42.94%
  YoY % -30.89% 6.83% 41.85% -33.35% 869.23% 26.21% -
  Horiz. % 853.88% 1,235.60% 1,156.63% 815.37% 1,223.30% 126.21% 100.00%
Tax Rate 0.94 % 0.65 % 5.30 % 5.62 % 2.58 % 11.49 % 3.22 % -18.54%
  YoY % 44.62% -87.74% -5.69% 117.83% -77.55% 256.83% -
  Horiz. % 29.19% 20.19% 164.60% 174.53% 80.12% 356.83% 100.00%
Total Cost 251,373 240,278 227,559 185,839 186,131 246,561 192,188 4.57%
  YoY % 4.62% 5.59% 22.45% -0.16% -24.51% 28.29% -
  Horiz. % 130.80% 125.02% 118.40% 96.70% 96.85% 128.29% 100.00%
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
  YoY % 18.72% 10.28% 58.68% 23.88% 7.59% 5.61% -
  Horiz. % 292.41% 246.30% 223.34% 140.75% 113.62% 105.61% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
  YoY % 18.72% 10.28% 58.68% 23.88% 7.59% 5.61% -
  Horiz. % 292.41% 246.30% 223.34% 140.75% 113.62% 105.61% 100.00%
NOSH 267,731 211,523 211,479 76,814 74,925 75,000 75,365 23.51%
  YoY % 26.57% 0.02% 175.31% 2.52% -0.10% -0.49% -
  Horiz. % 355.24% 280.66% 280.60% 101.92% 99.42% 99.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.06 % 3.08 % 3.05 % 2.64 % 3.90 % 0.31 % 0.31 % 37.10%
  YoY % -33.12% 0.98% 15.53% -32.31% 1,158.06% 0.00% -
  Horiz. % 664.52% 993.55% 983.87% 851.61% 1,258.06% 100.00% 100.00%
ROE 1.63 % 2.80 % 2.89 % 3.23 % 6.01 % 0.67 % 0.56 % 19.48%
  YoY % -41.79% -3.11% -10.53% -46.26% 797.01% 19.64% -
  Horiz. % 291.07% 500.00% 516.07% 576.79% 1,073.21% 119.64% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 95.86 117.20 110.98 248.49 258.51 329.77 255.80 -15.08%
  YoY % -18.21% 5.60% -55.34% -3.88% -21.61% 28.92% -
  Horiz. % 37.47% 45.82% 43.39% 97.14% 101.06% 128.92% 100.00%
EPS 1.97 3.61 3.38 6.56 10.09 1.04 0.82 15.72%
  YoY % -45.43% 6.80% -48.48% -34.99% 870.19% 26.83% -
  Horiz. % 240.24% 440.24% 412.20% 800.00% 1,230.49% 126.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2100 1.2900 1.1700 2.0300 1.6800 1.5600 1.4700 -3.19%
  YoY % -6.20% 10.26% -42.36% 20.83% 7.69% 6.12% -
  Horiz. % 82.31% 87.76% 79.59% 138.10% 114.29% 106.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,230
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.62 91.40 86.53 70.37 71.41 91.19 71.08 4.88%
  YoY % 3.52% 5.63% 22.96% -1.46% -21.69% 28.29% -
  Horiz. % 133.12% 128.59% 121.74% 99.00% 100.46% 128.29% 100.00%
EPS 1.95 2.82 2.64 1.86 2.79 0.29 0.23 42.77%
  YoY % -30.85% 6.82% 41.94% -33.33% 862.07% 26.09% -
  Horiz. % 847.83% 1,226.09% 1,147.83% 808.70% 1,213.04% 126.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1944 1.0060 0.9123 0.5749 0.4641 0.4314 0.4085 19.57%
  YoY % 18.73% 10.27% 58.69% 23.87% 7.58% 5.61% -
  Horiz. % 292.39% 246.27% 223.33% 140.73% 113.61% 105.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5400 0.6950 0.8400 0.6100 0.7000 0.3550 0.2700 -
P/RPS 0.56 0.59 0.76 0.25 0.27 0.11 0.11 31.14%
  YoY % -5.08% -22.37% 204.00% -7.41% 145.45% 0.00% -
  Horiz. % 509.09% 536.36% 690.91% 227.27% 245.45% 100.00% 100.00%
P/EPS 27.40 19.25 24.85 9.30 6.94 34.13 32.93 -3.02%
  YoY % 42.34% -22.54% 167.20% 34.01% -79.67% 3.64% -
  Horiz. % 83.21% 58.46% 75.46% 28.24% 21.08% 103.64% 100.00%
EY 3.65 5.19 4.02 10.75 14.41 2.93 3.04 3.09%
  YoY % -29.67% 29.10% -62.60% -25.40% 391.81% -3.62% -
  Horiz. % 120.07% 170.72% 132.24% 353.62% 474.01% 96.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.54 0.72 0.30 0.42 0.23 0.18 16.49%
  YoY % -16.67% -25.00% 140.00% -28.57% 82.61% 27.78% -
  Horiz. % 250.00% 300.00% 400.00% 166.67% 233.33% 127.78% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 -
Price 0.4850 0.6700 0.8150 0.8150 0.5600 0.3450 0.2300 -
P/RPS 0.51 0.57 0.73 0.33 0.22 0.10 0.09 33.50%
  YoY % -10.53% -21.92% 121.21% 50.00% 120.00% 11.11% -
  Horiz. % 566.67% 633.33% 811.11% 366.67% 244.44% 111.11% 100.00%
P/EPS 24.61 18.56 24.11 12.42 5.55 33.17 28.05 -2.16%
  YoY % 32.60% -23.02% 94.12% 123.78% -83.27% 18.25% -
  Horiz. % 87.74% 66.17% 85.95% 44.28% 19.79% 118.25% 100.00%
EY 4.06 5.39 4.15 8.05 18.02 3.01 3.57 2.17%
  YoY % -24.68% 29.88% -48.45% -55.33% 498.67% -15.69% -
  Horiz. % 113.73% 150.98% 116.25% 225.49% 504.76% 84.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.52 0.70 0.40 0.33 0.22 0.16 16.49%
  YoY % -23.08% -25.71% 75.00% 21.21% 50.00% 37.50% -
  Horiz. % 250.00% 325.00% 437.50% 250.00% 206.25% 137.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers