[EG] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 58.28%
YoY- -6.97%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 712,870 774,760 993,376 1,013,316 1,018,750 989,324 800,248 -7.39%
PBT 36,090 31,036 6,116 4,893 3,412 3,480 3,750 350.58%
Tax -400 -800 -3,832 -466 -300 -400 -2,330 -69.01%
NP 35,690 30,236 2,284 4,426 3,112 3,080 1,420 753.01%
-
NP to SH 35,692 30,240 2,030 4,077 2,576 3,120 1,827 621.44%
-
Tax Rate 1.11% 2.58% 62.66% 9.52% 8.79% 11.49% 62.13% -
Total Cost 677,180 744,524 991,092 1,008,889 1,015,638 986,244 798,828 -10.40%
-
Net Worth 129,448 125,875 122,966 123,669 120,562 116,999 114,524 8.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 129,448 125,875 122,966 123,669 120,562 116,999 114,524 8.48%
NOSH 74,825 74,925 74,979 74,950 74,883 75,000 74,852 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.01% 3.90% 0.23% 0.44% 0.31% 0.31% 0.18% -
ROE 27.57% 24.02% 1.65% 3.30% 2.14% 2.67% 1.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 952.70 1,034.04 1,324.86 1,351.97 1,360.44 1,319.10 1,069.10 -7.37%
EPS 47.70 40.36 2.71 5.44 3.44 4.16 2.44 621.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 1.64 1.65 1.61 1.56 1.53 8.51%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.44 165.68 212.43 216.69 217.85 211.56 171.13 -7.40%
EPS 7.63 6.47 0.43 0.87 0.55 0.67 0.39 622.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2768 0.2692 0.263 0.2645 0.2578 0.2502 0.2449 8.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.645 0.70 0.88 0.43 0.35 0.355 0.28 -
P/RPS 0.07 0.07 0.07 0.03 0.03 0.03 0.03 75.64%
P/EPS 1.35 1.73 32.50 7.90 10.17 8.53 11.47 -75.88%
EY 73.95 57.66 3.08 12.65 9.83 11.72 8.72 314.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.54 0.26 0.22 0.23 0.18 61.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.70 0.56 0.725 0.575 0.405 0.345 0.31 -
P/RPS 0.07 0.05 0.05 0.04 0.03 0.03 0.03 75.64%
P/EPS 1.47 1.39 26.78 10.57 11.77 8.29 12.70 -76.15%
EY 68.14 72.07 3.73 9.46 8.49 12.06 7.87 319.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.44 0.35 0.25 0.22 0.20 58.53%

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