[EG] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 8.13%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 526,592 448,383 411,978 424,978 406,004 437,646 500,856 3.39%
PBT 11,616 8,297 8,457 9,024 8,652 9,043 7,829 30.05%
Tax -1,188 -2,597 -344 -352 -632 -1,078 -132 332.09%
NP 10,428 5,700 8,113 8,672 8,020 7,965 7,697 22.41%
-
NP to SH 10,428 5,700 8,113 8,672 8,020 7,965 7,697 22.41%
-
Tax Rate 10.23% 31.30% 4.07% 3.90% 7.30% 11.92% 1.69% -
Total Cost 516,164 442,683 403,865 416,306 397,984 429,681 493,158 3.08%
-
Net Worth 87,417 83,694 86,420 85,099 71,715 80,010 46,524 52.21%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 87,417 83,694 86,420 85,099 71,715 80,010 46,524 52.21%
NOSH 51,726 51,033 50,835 50,654 50,503 50,006 50,025 2.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.98% 1.27% 1.97% 2.04% 1.98% 1.82% 1.54% -
ROE 11.93% 6.81% 9.39% 10.19% 11.18% 9.95% 16.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,018.04 878.61 810.42 838.98 803.91 875.18 1,001.19 1.11%
EPS 20.16 11.17 15.96 17.12 15.88 15.93 15.39 19.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.70 1.68 1.42 1.60 0.93 48.86%
Adjusted Per Share Value based on latest NOSH - 50,673
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.61 95.88 88.10 90.88 86.82 93.59 107.10 3.39%
EPS 2.23 1.22 1.73 1.85 1.72 1.70 1.65 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.179 0.1848 0.182 0.1534 0.1711 0.0995 52.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.74 0.93 0.60 0.66 0.86 1.76 -
P/RPS 0.06 0.08 0.11 0.07 0.08 0.10 0.18 -51.89%
P/EPS 3.08 6.63 5.83 3.50 4.16 5.40 11.44 -58.27%
EY 32.52 15.09 17.16 28.53 24.06 18.52 8.74 139.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.55 0.36 0.46 0.54 1.89 -66.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 27/02/06 30/11/05 09/09/05 26/05/05 -
Price 0.72 0.68 0.71 0.88 0.63 0.75 0.82 -
P/RPS 0.07 0.08 0.09 0.10 0.08 0.09 0.08 -8.50%
P/EPS 3.57 6.09 4.45 5.14 3.97 4.71 5.33 -23.42%
EY 28.00 16.43 22.48 19.45 25.21 21.24 18.76 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.42 0.52 0.44 0.47 0.88 -37.93%

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