[EG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -71.96%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,013,100 732,546 516,097 256,650 1,014,183 758,468 502,410 59.81%
PBT 13,299 11,448 9,642 5,327 19,299 16,488 12,242 5.69%
Tax -500 -150 -100 -50 -482 -591 -550 -6.17%
NP 12,799 11,298 9,542 5,277 18,817 15,897 11,692 6.23%
-
NP to SH 12,799 11,298 9,542 5,277 18,817 15,897 11,692 6.23%
-
Tax Rate 3.76% 1.31% 1.04% 0.94% 2.50% 3.58% 4.49% -
Total Cost 1,000,301 721,248 506,555 251,373 995,366 742,571 490,718 60.97%
-
Net Worth 344,993 333,158 337,916 323,954 304,730 295,459 282,336 14.33%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 344,993 333,158 337,916 323,954 304,730 295,459 282,336 14.33%
NOSH 263,353 271,230 269,872 268,182 266,772 266,348 266,344 -0.75%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.26% 1.54% 1.85% 2.06% 1.86% 2.10% 2.33% -
ROE 3.71% 3.39% 2.82% 1.63% 6.17% 5.38% 4.14% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 384.69 274.85 193.97 95.86 406.03 310.62 215.32 47.39%
EPS 4.86 4.24 3.59 1.97 7.53 6.51 5.01 -2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.27 1.21 1.22 1.21 1.21 5.45%
Adjusted Per Share Value based on latest NOSH - 268,182
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 216.57 156.59 110.32 54.86 216.80 162.13 107.40 59.81%
EPS 2.74 2.42 2.04 1.13 4.02 3.40 2.50 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.7122 0.7223 0.6925 0.6514 0.6316 0.6035 14.34%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.395 0.46 0.49 0.54 0.47 0.54 0.665 -
P/RPS 0.10 0.17 0.25 0.56 0.12 0.17 0.31 -53.06%
P/EPS 8.13 10.85 13.66 27.40 6.24 8.29 13.27 -27.92%
EY 12.30 9.22 7.32 3.65 16.03 12.06 7.54 38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.39 0.45 0.39 0.45 0.55 -33.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 30/11/18 30/08/18 31/05/18 27/02/18 -
Price 0.00 0.415 0.465 0.485 0.55 0.495 0.585 -
P/RPS 0.00 0.15 0.24 0.51 0.14 0.16 0.27 -
P/EPS 0.00 9.79 12.97 24.61 7.30 7.60 11.67 -
EY 0.00 10.21 7.71 4.06 13.70 13.15 8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.37 0.40 0.45 0.41 0.48 -

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