[EG] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 61.65%
YoY- 12.39%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 890,184 849,658 862,857 851,568 739,948 591,022 565,166 35.33%
PBT 3,240 1,562 5,081 4,188 2,548 1,931 5,437 -29.16%
Tax -436 608 -114 -172 -128 412 -336 18.94%
NP 2,804 2,170 4,966 4,016 2,420 2,343 5,101 -32.87%
-
NP to SH 2,984 2,815 5,113 4,190 2,592 2,661 5,225 -31.14%
-
Tax Rate 13.46% -38.92% 2.24% 4.11% 5.02% -21.34% 6.18% -
Total Cost 887,380 847,488 857,890 847,552 737,528 588,679 560,065 35.87%
-
Net Worth 108,170 133,394 106,361 104,749 103,981 71,324 104,300 2.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,170 133,394 106,361 104,749 103,981 71,324 104,300 2.45%
NOSH 74,600 92,634 74,902 74,821 75,348 52,061 51,633 27.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.31% 0.26% 0.58% 0.47% 0.33% 0.40% 0.90% -
ROE 2.76% 2.11% 4.81% 4.00% 2.49% 3.73% 5.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,193.28 917.21 1,151.98 1,138.13 982.03 1,135.23 1,094.57 5.91%
EPS 4.00 3.75 6.83 5.60 3.44 4.50 10.12 -46.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.42 1.40 1.38 1.37 2.02 -19.81%
Adjusted Per Share Value based on latest NOSH - 74,974
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 190.29 181.63 184.45 182.04 158.18 126.34 120.81 35.33%
EPS 0.64 0.60 1.09 0.90 0.55 0.57 1.12 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2852 0.2274 0.2239 0.2223 0.1525 0.223 2.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.38 0.38 0.36 0.36 0.34 0.37 -
P/RPS 0.03 0.04 0.03 0.03 0.04 0.03 0.03 0.00%
P/EPS 7.50 12.50 5.57 6.43 10.47 6.65 3.66 61.26%
EY 13.33 8.00 17.96 15.56 9.56 15.03 27.35 -38.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.27 0.26 0.26 0.25 0.18 10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 25/05/10 -
Price 0.33 0.31 0.38 0.385 0.39 0.40 0.40 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.04 -17.43%
P/EPS 8.25 10.20 5.57 6.88 11.34 7.83 3.95 63.32%
EY 12.12 9.80 17.96 14.55 8.82 12.78 25.30 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.27 0.28 0.28 0.29 0.20 9.75%

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