[EG] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 153.47%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,521,336 1,114,442 1,148,616 1,110,932 787,952 1,050,810 1,098,326 24.23%
PBT 37,124 10,027 21,104 20,246 8,216 15,016 18,593 58.49%
Tax -1,244 148 -492 -536 -440 -288 -320 147.03%
NP 35,880 10,175 20,612 19,710 7,776 14,728 18,273 56.74%
-
NP to SH 35,880 10,175 20,612 19,710 7,776 14,728 18,273 56.74%
-
Tax Rate 3.35% -1.48% 2.33% 2.65% 5.36% 1.92% 1.72% -
Total Cost 1,485,456 1,104,267 1,128,004 1,091,222 780,176 1,036,082 1,080,053 23.64%
-
Net Worth 404,370 381,437 377,805 387,215 383,110 325,103 314,290 18.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 404,370 381,437 377,805 387,215 383,110 325,103 314,290 18.27%
NOSH 416,975 416,475 416,475 380,254 379,317 371,629 378,717 6.61%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.36% 0.91% 1.79% 1.77% 0.99% 1.40% 1.66% -
ROE 8.87% 2.67% 5.46% 5.09% 2.03% 4.53% 5.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 364.94 283.40 297.94 292.64 207.73 326.88 356.45 1.58%
EPS 8.60 2.59 5.35 5.20 2.04 4.58 5.93 28.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 1.02 1.01 1.0113 1.02 -3.29%
Adjusted Per Share Value based on latest NOSH - 380,254
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 325.21 238.23 245.53 237.48 168.44 224.63 234.78 24.23%
EPS 7.67 2.18 4.41 4.21 1.66 3.15 3.91 56.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8644 0.8154 0.8076 0.8277 0.819 0.695 0.6718 18.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.47 0.505 0.58 0.58 0.545 0.635 0.755 -
P/RPS 0.13 0.18 0.19 0.20 0.26 0.19 0.21 -27.34%
P/EPS 5.46 19.52 10.85 11.17 26.59 13.86 12.73 -43.09%
EY 18.31 5.12 9.22 8.95 3.76 7.21 7.85 75.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.59 0.57 0.54 0.63 0.74 -25.04%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 25/02/22 30/11/21 15/09/21 28/05/21 -
Price 0.48 0.50 0.535 0.55 0.535 0.58 0.685 -
P/RPS 0.13 0.18 0.18 0.19 0.26 0.18 0.19 -22.33%
P/EPS 5.58 19.32 10.01 10.59 26.10 12.66 11.55 -38.40%
EY 17.93 5.18 9.99 9.44 3.83 7.90 8.66 62.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.54 0.53 0.57 0.67 -18.81%

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