[EG] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 6.82%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 787,952 1,050,810 1,098,326 1,184,254 1,172,364 1,003,652 1,030,897 -16.38%
PBT 8,216 15,016 18,593 19,246 17,792 -11,735 886 340.78%
Tax -440 -288 -320 -240 0 -736 -282 34.48%
NP 7,776 14,728 18,273 19,006 17,792 -12,471 604 448.45%
-
NP to SH 7,776 14,728 18,273 19,006 17,792 -12,471 604 448.45%
-
Tax Rate 5.36% 1.92% 1.72% 1.25% 0.00% - 31.83% -
Total Cost 780,176 1,036,082 1,080,053 1,165,248 1,154,572 1,016,123 1,030,293 -16.90%
-
Net Worth 383,110 325,103 314,290 307,066 304,473 303,512 352,288 5.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 383,110 325,103 314,290 307,066 304,473 303,512 352,288 5.74%
NOSH 379,317 371,629 378,717 336,627 293,311 275,008 275,008 23.88%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.99% 1.40% 1.66% 1.60% 1.52% -1.24% 0.06% -
ROE 2.03% 4.53% 5.81% 6.19% 5.84% -4.11% 0.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 207.73 326.88 356.45 416.52 450.50 390.20 400.90 -35.46%
EPS 2.04 4.58 5.93 6.68 6.84 -4.85 0.24 315.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.0113 1.02 1.08 1.17 1.18 1.37 -18.37%
Adjusted Per Share Value based on latest NOSH - 336,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 168.44 224.63 234.78 253.15 250.61 214.55 220.37 -16.38%
EPS 1.66 3.15 3.91 4.06 3.80 -2.67 0.13 445.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.695 0.6718 0.6564 0.6509 0.6488 0.7531 5.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.545 0.635 0.755 0.59 0.42 0.355 0.255 -
P/RPS 0.26 0.19 0.21 0.14 0.09 0.09 0.06 165.55%
P/EPS 26.59 13.86 12.73 8.83 6.14 -7.32 108.56 -60.81%
EY 3.76 7.21 7.85 11.33 16.28 -13.66 0.92 155.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.74 0.55 0.36 0.30 0.19 100.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 15/09/21 28/05/21 25/02/21 27/11/20 28/08/20 19/06/20 -
Price 0.535 0.58 0.685 0.90 0.53 0.555 0.40 -
P/RPS 0.26 0.18 0.19 0.22 0.12 0.14 0.10 88.97%
P/EPS 26.10 12.66 11.55 13.46 7.75 -11.45 170.29 -71.32%
EY 3.83 7.90 8.66 7.43 12.90 -8.74 0.59 247.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.67 0.83 0.45 0.47 0.29 49.42%

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