[EG] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -44.95%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 893,617 729,026 890,184 849,658 862,857 851,568 739,948 13.39%
PBT 3,473 2,480 3,240 1,562 5,081 4,188 2,548 22.91%
Tax 69 -418 -436 608 -114 -172 -128 -
NP 3,542 2,062 2,804 2,170 4,966 4,016 2,420 28.88%
-
NP to SH 3,541 2,140 2,984 2,815 5,113 4,190 2,592 23.09%
-
Tax Rate -1.99% 16.85% 13.46% -38.92% 2.24% 4.11% 5.02% -
Total Cost 890,074 726,964 887,380 847,488 857,890 847,552 737,528 13.33%
-
Net Worth 109,980 108,496 108,170 133,394 106,361 104,749 103,981 3.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,980 108,496 108,170 133,394 106,361 104,749 103,981 3.80%
NOSH 74,816 74,825 74,600 92,634 74,902 74,821 75,348 -0.47%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.40% 0.28% 0.31% 0.26% 0.58% 0.47% 0.33% -
ROE 3.22% 1.97% 2.76% 2.11% 4.81% 4.00% 2.49% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,194.41 974.31 1,193.28 917.21 1,151.98 1,138.13 982.03 13.92%
EPS 4.73 2.86 4.00 3.75 6.83 5.60 3.44 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.45 1.44 1.42 1.40 1.38 4.29%
Adjusted Per Share Value based on latest NOSH - 50,384
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 191.09 155.90 190.36 181.69 184.52 182.10 158.23 13.39%
EPS 0.76 0.46 0.64 0.60 1.09 0.90 0.55 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2352 0.232 0.2313 0.2853 0.2274 0.224 0.2224 3.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.29 0.35 0.30 0.38 0.38 0.36 0.36 -
P/RPS 0.02 0.04 0.03 0.04 0.03 0.03 0.04 -36.97%
P/EPS 6.13 12.24 7.50 12.50 5.57 6.43 10.47 -29.99%
EY 16.32 8.17 13.33 8.00 17.96 15.56 9.56 42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.21 0.26 0.27 0.26 0.26 -16.03%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.28 0.31 0.33 0.31 0.38 0.385 0.39 -
P/RPS 0.02 0.03 0.03 0.03 0.03 0.03 0.04 -36.97%
P/EPS 5.92 10.84 8.25 10.20 5.57 6.88 11.34 -35.13%
EY 16.90 9.23 12.12 9.80 17.96 14.55 8.82 54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.23 0.22 0.27 0.28 0.28 -22.76%

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