[EG] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 1.3%
YoY- 84.41%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,039,400 1,348,101 1,473,573 1,509,418 1,521,336 1,114,442 1,148,616 -6.43%
PBT 44,416 41,009 38,508 37,626 37,124 10,027 21,104 64.15%
Tax -1,292 -2,568 -172 -1,278 -1,244 148 -492 90.22%
NP 43,124 38,441 38,336 36,348 35,880 10,175 20,612 63.50%
-
NP to SH 43,124 38,441 38,336 36,348 35,880 10,175 20,612 63.50%
-
Tax Rate 2.91% 6.26% 0.45% 3.40% 3.35% -1.48% 2.33% -
Total Cost 996,276 1,309,660 1,435,237 1,473,070 1,485,456 1,104,267 1,128,004 -7.93%
-
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
NOSH 467,801 431,873 430,873 426,873 416,975 416,475 416,475 8.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.15% 2.85% 2.60% 2.41% 2.36% 0.91% 1.79% -
ROE 8.55% 8.52% 8.88% 8.81% 8.87% 2.67% 5.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 224.63 316.87 348.11 358.34 364.94 283.40 297.94 -17.14%
EPS 9.32 9.04 9.05 8.62 8.60 2.59 5.35 44.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.02 0.98 0.97 0.97 0.98 7.34%
Adjusted Per Share Value based on latest NOSH - 426,873
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 222.19 288.18 315.00 322.66 325.21 238.23 245.53 -6.43%
EPS 9.22 8.22 8.19 7.77 7.67 2.18 4.41 63.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0782 0.964 0.923 0.8824 0.8644 0.8154 0.8076 21.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.45 1.14 1.22 0.54 0.47 0.505 0.58 -
P/RPS 0.65 0.36 0.35 0.15 0.13 0.18 0.19 126.87%
P/EPS 15.56 12.62 13.47 6.26 5.46 19.52 10.85 27.14%
EY 6.43 7.93 7.42 15.98 18.31 5.12 9.22 -21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.08 1.20 0.55 0.48 0.52 0.59 71.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 31/05/23 20/02/23 29/11/22 30/08/22 24/05/22 -
Price 1.44 1.51 1.20 0.86 0.48 0.50 0.535 -
P/RPS 0.64 0.48 0.34 0.24 0.13 0.18 0.18 132.77%
P/EPS 15.45 16.71 13.25 9.97 5.58 19.32 10.01 33.52%
EY 6.47 5.98 7.55 10.03 17.93 5.18 9.99 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.42 1.18 0.88 0.49 0.52 0.55 79.16%

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