[EG] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -23.44%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,026,600 1,014,183 1,011,290 1,004,820 991,656 1,008,122 996,726 1.98%
PBT 21,308 19,299 21,984 24,484 30,744 24,771 28,970 -18.50%
Tax -200 -482 -788 -1,100 -200 -1,791 -2,266 -80.14%
NP 21,108 18,817 21,196 23,384 30,544 22,980 26,704 -14.49%
-
NP to SH 21,108 18,817 21,196 23,384 30,544 22,980 26,704 -14.49%
-
Tax Rate 0.94% 2.50% 3.58% 4.49% 0.65% 7.23% 7.82% -
Total Cost 1,005,492 995,366 990,094 981,436 961,112 985,142 970,022 2.42%
-
Net Worth 323,954 304,730 295,459 282,336 272,865 264,080 268,307 13.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 323,954 304,730 295,459 282,336 272,865 264,080 268,307 13.37%
NOSH 268,182 266,772 266,348 266,344 211,523 211,264 211,265 17.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.06% 1.86% 2.10% 2.33% 3.08% 2.28% 2.68% -
ROE 6.52% 6.17% 7.17% 8.28% 11.19% 8.70% 9.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 383.44 406.03 414.16 430.63 468.82 477.19 471.79 -12.89%
EPS 7.88 7.53 8.68 10.02 14.44 10.88 12.64 -27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.21 1.21 1.29 1.25 1.27 -3.17%
Adjusted Per Share Value based on latest NOSH - 266,344
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 219.45 216.80 216.18 214.80 211.98 215.50 213.07 1.98%
EPS 4.51 4.02 4.53 5.00 6.53 4.91 5.71 -14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6925 0.6514 0.6316 0.6035 0.5833 0.5645 0.5735 13.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.54 0.47 0.54 0.665 0.695 0.815 0.90 -
P/RPS 0.14 0.12 0.13 0.15 0.15 0.17 0.19 -18.40%
P/EPS 6.85 6.24 6.22 6.64 4.81 7.49 7.12 -2.54%
EY 14.60 16.03 16.07 15.07 20.78 13.35 14.04 2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.45 0.55 0.54 0.65 0.71 -26.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 27/02/18 28/11/17 29/08/17 31/05/17 -
Price 0.485 0.55 0.495 0.585 0.67 0.805 0.855 -
P/RPS 0.13 0.14 0.12 0.14 0.14 0.17 0.18 -19.48%
P/EPS 6.15 7.30 5.70 5.84 4.64 7.40 6.76 -6.10%
EY 16.26 13.70 17.54 17.13 21.55 13.51 14.78 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.41 0.48 0.52 0.64 0.67 -29.07%

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