[EG] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 4.58%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,509,418 1,521,336 1,114,442 1,148,616 1,110,932 787,952 1,050,810 27.22%
PBT 37,626 37,124 10,027 21,104 20,246 8,216 15,016 84.17%
Tax -1,278 -1,244 148 -492 -536 -440 -288 169.30%
NP 36,348 35,880 10,175 20,612 19,710 7,776 14,728 82.32%
-
NP to SH 36,348 35,880 10,175 20,612 19,710 7,776 14,728 82.32%
-
Tax Rate 3.40% 3.35% -1.48% 2.33% 2.65% 5.36% 1.92% -
Total Cost 1,473,070 1,485,456 1,104,267 1,128,004 1,091,222 780,176 1,036,082 26.35%
-
Net Worth 412,805 404,370 381,437 377,805 387,215 383,110 325,103 17.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 412,805 404,370 381,437 377,805 387,215 383,110 325,103 17.20%
NOSH 426,873 416,975 416,475 416,475 380,254 379,317 371,629 9.65%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.41% 2.36% 0.91% 1.79% 1.77% 0.99% 1.40% -
ROE 8.81% 8.87% 2.67% 5.46% 5.09% 2.03% 4.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 358.34 364.94 283.40 297.94 292.64 207.73 326.88 6.29%
EPS 8.62 8.60 2.59 5.35 5.20 2.04 4.58 52.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.98 1.02 1.01 1.0113 -2.06%
Adjusted Per Share Value based on latest NOSH - 416,475
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 322.66 325.21 238.23 245.53 237.48 168.44 224.63 27.22%
EPS 7.77 7.67 2.18 4.41 4.21 1.66 3.15 82.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8824 0.8644 0.8154 0.8076 0.8277 0.819 0.695 17.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.54 0.47 0.505 0.58 0.58 0.545 0.635 -
P/RPS 0.15 0.13 0.18 0.19 0.20 0.26 0.19 -14.54%
P/EPS 6.26 5.46 19.52 10.85 11.17 26.59 13.86 -41.04%
EY 15.98 18.31 5.12 9.22 8.95 3.76 7.21 69.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.52 0.59 0.57 0.54 0.63 -8.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 29/11/22 30/08/22 24/05/22 25/02/22 30/11/21 15/09/21 -
Price 0.86 0.48 0.50 0.535 0.55 0.535 0.58 -
P/RPS 0.24 0.13 0.18 0.18 0.19 0.26 0.18 21.07%
P/EPS 9.97 5.58 19.32 10.01 10.59 26.10 12.66 -14.68%
EY 10.03 17.93 5.18 9.99 9.44 3.83 7.90 17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.52 0.55 0.54 0.53 0.57 33.47%

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