[EG] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 18.03%
YoY- 1285.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 763,508 636,075 650,213 712,870 774,760 993,376 1,013,316 -17.18%
PBT 21,352 23,629 26,050 36,090 31,036 6,116 4,893 166.80%
Tax -1,200 2,726 -468 -400 -800 -3,832 -466 87.76%
NP 20,152 26,355 25,582 35,690 30,236 2,284 4,426 174.45%
-
NP to SH 20,156 26,479 25,584 35,692 30,240 2,030 4,077 189.92%
-
Tax Rate 5.62% -11.54% 1.80% 1.11% 2.58% 62.66% 9.52% -
Total Cost 743,356 609,720 624,630 677,180 744,524 991,092 1,008,889 -18.40%
-
Net Worth 155,932 126,333 131,660 129,448 125,875 122,966 123,669 16.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 155,932 126,333 131,660 129,448 125,875 122,966 123,669 16.69%
NOSH 76,814 74,753 74,807 74,825 74,925 74,979 74,950 1.64%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.64% 4.14% 3.93% 5.01% 3.90% 0.23% 0.44% -
ROE 12.93% 20.96% 19.43% 27.57% 24.02% 1.65% 3.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 993.97 850.90 869.19 952.70 1,034.04 1,324.86 1,351.97 -18.52%
EPS 26.24 35.39 34.19 47.70 40.36 2.71 5.44 185.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.69 1.76 1.73 1.68 1.64 1.65 14.80%
Adjusted Per Share Value based on latest NOSH - 74,861
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 163.27 136.02 139.04 152.44 165.68 212.43 216.69 -17.18%
EPS 4.31 5.66 5.47 7.63 6.47 0.43 0.87 190.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.2702 0.2815 0.2768 0.2692 0.263 0.2645 16.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.61 0.65 0.795 0.645 0.70 0.88 0.43 -
P/RPS 0.06 0.08 0.09 0.07 0.07 0.07 0.03 58.67%
P/EPS 2.32 1.84 2.32 1.35 1.73 32.50 7.90 -55.78%
EY 43.02 54.50 43.02 73.95 57.66 3.08 12.65 125.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.45 0.37 0.42 0.54 0.26 10.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 -
Price 0.815 0.535 0.76 0.70 0.56 0.725 0.575 -
P/RPS 0.08 0.06 0.09 0.07 0.05 0.05 0.04 58.67%
P/EPS 3.11 1.51 2.22 1.47 1.39 26.78 10.57 -55.72%
EY 32.20 66.21 45.00 68.14 72.07 3.73 9.46 126.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.43 0.40 0.33 0.44 0.35 9.30%

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