[EG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -6.33%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 988,814 938,824 712,689 736,434 799,710 763,508 636,075 34.01%
PBT 31,512 30,188 21,224 20,730 22,108 21,352 23,629 21.05%
Tax -2,010 -1,600 -4,194 -1,333 -1,400 -1,200 2,726 -
NP 29,502 28,588 17,030 19,397 20,708 20,152 26,355 7.77%
-
NP to SH 29,502 28,592 17,032 19,398 20,710 20,156 26,479 7.43%
-
Tax Rate 6.38% 5.30% 19.76% 6.43% 6.33% 5.62% -11.54% -
Total Cost 959,312 910,236 695,659 717,037 779,002 743,356 609,720 35.08%
-
Net Worth 262,052 247,430 181,567 162,641 126,819 155,932 126,333 62.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 262,052 247,430 181,567 162,641 126,819 155,932 126,333 62.28%
NOSH 211,332 211,479 163,574 147,855 116,348 76,814 74,753 99.30%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.98% 3.05% 2.39% 2.63% 2.59% 2.64% 4.14% -
ROE 11.26% 11.56% 9.38% 11.93% 16.33% 12.93% 20.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 467.90 443.93 435.70 498.08 687.34 993.97 850.90 -32.75%
EPS 13.96 13.52 10.57 13.12 17.80 26.24 35.39 -46.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.11 1.10 1.09 2.03 1.69 -18.57%
Adjusted Per Share Value based on latest NOSH - 147,676
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 211.45 200.76 152.40 157.48 171.01 163.27 136.02 34.01%
EPS 6.31 6.11 3.64 4.15 4.43 4.31 5.66 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5604 0.5291 0.3883 0.3478 0.2712 0.3334 0.2702 62.27%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.855 0.84 0.86 0.86 1.10 0.61 0.65 -
P/RPS 0.18 0.19 0.20 0.17 0.16 0.06 0.08 71.28%
P/EPS 6.12 6.21 8.26 6.55 6.18 2.32 1.84 122.01%
EY 16.33 16.10 12.11 15.26 16.18 43.02 54.50 -55.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.77 0.78 1.01 0.30 0.38 48.56%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.92 0.815 0.875 0.885 0.89 0.815 0.535 -
P/RPS 0.20 0.18 0.20 0.18 0.13 0.08 0.06 122.33%
P/EPS 6.59 6.03 8.40 6.75 5.00 3.11 1.51 165.86%
EY 15.17 16.59 11.90 14.82 20.00 32.20 66.21 -62.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.79 0.80 0.82 0.40 0.32 74.42%

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