[EG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -80.97%
YoY- -33.35%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 712,689 552,326 399,855 190,877 636,075 487,660 356,435 58.78%
PBT 21,224 15,548 11,054 5,338 23,629 19,538 18,045 11.43%
Tax -4,194 -1,000 -700 -300 2,726 -351 -200 661.85%
NP 17,030 14,548 10,354 5,038 26,355 19,187 17,845 -3.07%
-
NP to SH 17,032 14,549 10,355 5,039 26,479 19,188 17,846 -3.06%
-
Tax Rate 19.76% 6.43% 6.33% 5.62% -11.54% 1.80% 1.11% -
Total Cost 695,659 537,778 389,501 185,839 609,720 468,473 338,590 61.68%
-
Net Worth 181,567 162,641 126,819 155,932 126,333 131,660 129,448 25.32%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 181,567 162,641 126,819 155,932 126,333 131,660 129,448 25.32%
NOSH 163,574 147,855 116,348 76,814 74,753 74,807 74,825 68.52%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.39% 2.63% 2.59% 2.64% 4.14% 3.93% 5.01% -
ROE 9.38% 8.95% 8.17% 3.23% 20.96% 14.57% 13.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 435.70 373.56 343.67 248.49 850.90 651.89 476.35 -5.77%
EPS 10.57 9.84 8.90 6.56 35.39 25.64 23.85 -41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.09 2.03 1.69 1.76 1.73 -25.62%
Adjusted Per Share Value based on latest NOSH - 76,814
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 152.35 118.07 85.48 40.80 135.97 104.24 76.19 58.78%
EPS 3.64 3.11 2.21 1.08 5.66 4.10 3.81 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.3477 0.2711 0.3333 0.2701 0.2814 0.2767 25.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.86 0.86 1.10 0.61 0.65 0.795 0.645 -
P/RPS 0.20 0.23 0.32 0.25 0.08 0.12 0.14 26.87%
P/EPS 8.26 8.74 12.36 9.30 1.84 3.10 2.70 110.88%
EY 12.11 11.44 8.09 10.75 54.50 32.26 36.98 -52.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 1.01 0.30 0.38 0.45 0.37 63.07%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 -
Price 0.875 0.885 0.89 0.815 0.535 0.76 0.70 -
P/RPS 0.20 0.24 0.26 0.33 0.06 0.12 0.15 21.16%
P/EPS 8.40 8.99 10.00 12.42 1.51 2.96 2.94 101.48%
EY 11.90 11.12 10.00 8.05 66.21 33.75 34.07 -50.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.82 0.40 0.32 0.43 0.40 57.47%

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