[EG] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 67.87%
YoY- 41.85%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,008,122 996,726 988,814 938,824 712,689 736,434 799,710 16.71%
PBT 24,771 28,970 31,512 30,188 21,224 20,730 22,108 7.88%
Tax -1,791 -2,266 -2,010 -1,600 -4,194 -1,333 -1,400 17.86%
NP 22,980 26,704 29,502 28,588 17,030 19,397 20,708 7.19%
-
NP to SH 22,980 26,704 29,502 28,592 17,032 19,398 20,710 7.18%
-
Tax Rate 7.23% 7.82% 6.38% 5.30% 19.76% 6.43% 6.33% -
Total Cost 985,142 970,022 959,312 910,236 695,659 717,037 779,002 16.95%
-
Net Worth 264,080 268,307 262,052 247,430 181,567 162,641 126,819 63.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,080 268,307 262,052 247,430 181,567 162,641 126,819 63.14%
NOSH 211,264 211,265 211,332 211,479 163,574 147,855 116,348 48.89%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.28% 2.68% 2.98% 3.05% 2.39% 2.63% 2.59% -
ROE 8.70% 9.95% 11.26% 11.56% 9.38% 11.93% 16.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 477.19 471.79 467.90 443.93 435.70 498.08 687.34 -21.61%
EPS 10.88 12.64 13.96 13.52 10.57 13.12 17.80 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.24 1.17 1.11 1.10 1.09 9.57%
Adjusted Per Share Value based on latest NOSH - 211,479
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 215.58 213.14 211.45 200.76 152.40 157.48 171.01 16.71%
EPS 4.91 5.71 6.31 6.11 3.64 4.15 4.43 7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5738 0.5604 0.5291 0.3883 0.3478 0.2712 63.13%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.815 0.90 0.855 0.84 0.86 0.86 1.10 -
P/RPS 0.17 0.19 0.18 0.19 0.20 0.17 0.16 4.12%
P/EPS 7.49 7.12 6.12 6.21 8.26 6.55 6.18 13.68%
EY 13.35 14.04 16.33 16.10 12.11 15.26 16.18 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.69 0.72 0.77 0.78 1.01 -25.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.805 0.855 0.92 0.815 0.875 0.885 0.89 -
P/RPS 0.17 0.18 0.20 0.18 0.20 0.18 0.13 19.60%
P/EPS 7.40 6.76 6.59 6.03 8.40 6.75 5.00 29.90%
EY 13.51 14.78 15.17 16.59 11.90 14.82 20.00 -23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.74 0.70 0.79 0.80 0.82 -15.24%

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