[EG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -9.48%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,004,820 991,656 1,008,122 996,726 988,814 938,824 712,689 25.65%
PBT 24,484 30,744 24,771 28,970 31,512 30,188 21,224 9.96%
Tax -1,100 -200 -1,791 -2,266 -2,010 -1,600 -4,194 -58.92%
NP 23,384 30,544 22,980 26,704 29,502 28,588 17,030 23.46%
-
NP to SH 23,384 30,544 22,980 26,704 29,502 28,592 17,032 23.45%
-
Tax Rate 4.49% 0.65% 7.23% 7.82% 6.38% 5.30% 19.76% -
Total Cost 981,436 961,112 985,142 970,022 959,312 910,236 695,659 25.71%
-
Net Worth 282,336 272,865 264,080 268,307 262,052 247,430 181,567 34.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 282,336 272,865 264,080 268,307 262,052 247,430 181,567 34.11%
NOSH 266,344 211,523 211,264 211,265 211,332 211,479 163,574 38.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.33% 3.08% 2.28% 2.68% 2.98% 3.05% 2.39% -
ROE 8.28% 11.19% 8.70% 9.95% 11.26% 11.56% 9.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 430.63 468.82 477.19 471.79 467.90 443.93 435.70 -0.77%
EPS 10.02 14.44 10.88 12.64 13.96 13.52 10.57 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.29 1.25 1.27 1.24 1.17 1.11 5.90%
Adjusted Per Share Value based on latest NOSH - 211,080
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 214.80 211.98 215.50 213.07 211.37 200.69 152.35 25.65%
EPS 5.00 6.53 4.91 5.71 6.31 6.11 3.64 23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6035 0.5833 0.5645 0.5735 0.5602 0.5289 0.3881 34.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.665 0.695 0.815 0.90 0.855 0.84 0.86 -
P/RPS 0.15 0.15 0.17 0.19 0.18 0.19 0.20 -17.40%
P/EPS 6.64 4.81 7.49 7.12 6.12 6.21 8.26 -13.51%
EY 15.07 20.78 13.35 14.04 16.33 16.10 12.11 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.65 0.71 0.69 0.72 0.77 -20.04%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 31/05/17 24/02/17 30/11/16 30/08/16 -
Price 0.585 0.67 0.805 0.855 0.92 0.815 0.875 -
P/RPS 0.14 0.14 0.17 0.18 0.20 0.18 0.20 -21.11%
P/EPS 5.84 4.64 7.40 6.76 6.59 6.03 8.40 -21.46%
EY 17.13 21.55 13.51 14.78 15.17 16.59 11.90 27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.64 0.67 0.74 0.70 0.79 -28.19%

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