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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 277,053 256,650 247,914 234,706 190,877 193,690 247,331 1.91%
  YoY % 7.95% 3.52% 5.63% 22.96% -1.45% -21.69% -
  Horiz. % 112.02% 103.77% 100.24% 94.90% 77.17% 78.31% 100.00%
PBT 3,885 5,327 7,686 7,547 5,338 7,759 870 28.31%
  YoY % -27.07% -30.69% 1.84% 41.38% -31.20% 791.84% -
  Horiz. % 446.55% 612.30% 883.45% 867.47% 613.56% 891.84% 100.00%
Tax -12 -50 -50 -400 -300 -200 -100 -29.76%
  YoY % 76.00% 0.00% 87.50% -33.33% -50.00% -100.00% -
  Horiz. % 12.00% 50.00% 50.00% 400.00% 300.00% 200.00% 100.00%
NP 3,873 5,277 7,636 7,147 5,038 7,559 770 30.88%
  YoY % -26.61% -30.89% 6.84% 41.86% -33.35% 881.69% -
  Horiz. % 502.99% 685.32% 991.69% 928.18% 654.29% 981.69% 100.00%
NP to SH 3,873 5,277 7,636 7,148 5,039 7,560 780 30.60%
  YoY % -26.61% -30.89% 6.83% 41.85% -33.35% 869.23% -
  Horiz. % 496.54% 676.54% 978.97% 916.41% 646.03% 969.23% 100.00%
Tax Rate 0.31 % 0.94 % 0.65 % 5.30 % 5.62 % 2.58 % 11.49 % -45.22%
  YoY % -67.02% 44.62% -87.74% -5.69% 117.83% -77.55% -
  Horiz. % 2.70% 8.18% 5.66% 46.13% 48.91% 22.45% 100.00%
Total Cost 273,180 251,373 240,278 227,559 185,839 186,131 246,561 1.72%
  YoY % 8.68% 4.62% 5.59% 22.45% -0.16% -24.51% -
  Horiz. % 110.80% 101.95% 97.45% 92.29% 75.37% 75.49% 100.00%
Net Worth 338,698 323,954 272,865 247,430 155,932 125,875 116,999 19.37%
  YoY % 4.55% 18.72% 10.28% 58.68% 23.88% 7.59% -
  Horiz. % 289.49% 276.88% 233.22% 211.48% 133.28% 107.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 338,698 323,954 272,865 247,430 155,932 125,875 116,999 19.37%
  YoY % 4.55% 18.72% 10.28% 58.68% 23.88% 7.59% -
  Horiz. % 289.49% 276.88% 233.22% 211.48% 133.28% 107.59% 100.00%
NOSH 256,590 267,731 211,523 211,479 76,814 74,925 75,000 22.74%
  YoY % -4.16% 26.57% 0.02% 175.31% 2.52% -0.10% -
  Horiz. % 342.12% 356.97% 282.03% 281.97% 102.42% 99.90% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.40 % 2.06 % 3.08 % 3.05 % 2.64 % 3.90 % 0.31 % 28.55%
  YoY % -32.04% -33.12% 0.98% 15.53% -32.31% 1,158.06% -
  Horiz. % 451.61% 664.52% 993.55% 983.87% 851.61% 1,258.06% 100.00%
ROE 1.14 % 1.63 % 2.80 % 2.89 % 3.23 % 6.01 % 0.67 % 9.26%
  YoY % -30.06% -41.79% -3.11% -10.53% -46.26% 797.01% -
  Horiz. % 170.15% 243.28% 417.91% 431.34% 482.09% 897.01% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 107.97 95.86 117.20 110.98 248.49 258.51 329.77 -16.97%
  YoY % 12.63% -18.21% 5.60% -55.34% -3.88% -21.61% -
  Horiz. % 32.74% 29.07% 35.54% 33.65% 75.35% 78.39% 100.00%
EPS 1.51 1.97 3.61 3.38 6.56 10.09 1.04 6.41%
  YoY % -23.35% -45.43% 6.80% -48.48% -34.99% 870.19% -
  Horiz. % 145.19% 189.42% 347.12% 325.00% 630.77% 970.19% 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 1.3200 1.2100 1.2900 1.1700 2.0300 1.6800 1.5600 -2.74%
  YoY % 9.09% -6.20% 10.26% -42.36% 20.83% 7.69% -
  Horiz. % 84.62% 77.56% 82.69% 75.00% 130.13% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 275,008
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 100.74 93.32 90.15 85.34 69.41 70.43 89.94 1.91%
  YoY % 7.95% 3.52% 5.64% 22.95% -1.45% -21.69% -
  Horiz. % 112.01% 103.76% 100.23% 94.89% 77.17% 78.31% 100.00%
EPS 1.41 1.92 2.78 2.60 1.83 2.75 0.28 30.91%
  YoY % -26.56% -30.94% 6.92% 42.08% -33.45% 882.14% -
  Horiz. % 503.57% 685.71% 992.86% 928.57% 653.57% 982.14% 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 1.2316 1.1780 0.9922 0.8997 0.5670 0.4577 0.4254 19.37%
  YoY % 4.55% 18.73% 10.28% 58.68% 23.88% 7.59% -
  Horiz. % 289.52% 276.92% 233.24% 211.50% 133.29% 107.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3900 0.5400 0.6950 0.8400 0.6100 0.7000 0.3550 -
P/RPS 0.36 0.56 0.59 0.76 0.25 0.27 0.11 21.84%
  YoY % -35.71% -5.08% -22.37% 204.00% -7.41% 145.45% -
  Horiz. % 327.27% 509.09% 536.36% 690.91% 227.27% 245.45% 100.00%
P/EPS 25.84 27.40 19.25 24.85 9.30 6.94 34.13 -4.53%
  YoY % -5.69% 42.34% -22.54% 167.20% 34.01% -79.67% -
  Horiz. % 75.71% 80.28% 56.40% 72.81% 27.25% 20.33% 100.00%
EY 3.87 3.65 5.19 4.02 10.75 14.41 2.93 4.74%
  YoY % 6.03% -29.67% 29.10% -62.60% -25.40% 391.81% -
  Horiz. % 132.08% 124.57% 177.13% 137.20% 366.89% 491.81% 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 0.30 0.45 0.54 0.72 0.30 0.42 0.23 4.53%
  YoY % -33.33% -16.67% -25.00% 140.00% -28.57% 82.61% -
  Horiz. % 130.43% 195.65% 234.78% 313.04% 130.43% 182.61% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 28/11/17 30/11/16 30/11/15 28/11/14 28/11/13 -
Price 0.4200 0.4850 0.6700 0.8150 0.8150 0.5600 0.3450 -
P/RPS 0.39 0.51 0.57 0.73 0.33 0.22 0.10 25.45%
  YoY % -23.53% -10.53% -21.92% 121.21% 50.00% 120.00% -
  Horiz. % 390.00% 510.00% 570.00% 730.00% 330.00% 220.00% 100.00%
P/EPS 27.83 24.61 18.56 24.11 12.42 5.55 33.17 -2.88%
  YoY % 13.08% 32.60% -23.02% 94.12% 123.78% -83.27% -
  Horiz. % 83.90% 74.19% 55.95% 72.69% 37.44% 16.73% 100.00%
EY 3.59 4.06 5.39 4.15 8.05 18.02 3.01 2.98%
  YoY % -11.58% -24.68% 29.88% -48.45% -55.33% 498.67% -
  Horiz. % 119.27% 134.88% 179.07% 137.87% 267.44% 598.67% 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 0.32 0.40 0.52 0.70 0.40 0.33 0.22 6.44%
  YoY % -20.00% -23.08% -25.71% 75.00% 21.21% 50.00% -
  Horiz. % 145.45% 181.82% 236.36% 318.18% 181.82% 150.00% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers