[EG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 105.5%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 234,706 712,689 552,326 399,855 190,877 636,075 487,660 -38.50%
PBT 7,547 21,224 15,548 11,054 5,338 23,629 19,538 -46.86%
Tax -400 -4,194 -1,000 -700 -300 2,726 -351 9.07%
NP 7,147 17,030 14,548 10,354 5,038 26,355 19,187 -48.13%
-
NP to SH 7,148 17,032 14,549 10,355 5,039 26,479 19,188 -48.13%
-
Tax Rate 5.30% 19.76% 6.43% 6.33% 5.62% -11.54% 1.80% -
Total Cost 227,559 695,659 537,778 389,501 185,839 609,720 468,473 -38.12%
-
Net Worth 247,430 181,567 162,641 126,819 155,932 126,333 131,660 52.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 247,430 181,567 162,641 126,819 155,932 126,333 131,660 52.11%
NOSH 211,479 163,574 147,855 116,348 76,814 74,753 74,807 99.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.05% 2.39% 2.63% 2.59% 2.64% 4.14% 3.93% -
ROE 2.89% 9.38% 8.95% 8.17% 3.23% 20.96% 14.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 110.98 435.70 373.56 343.67 248.49 850.90 651.89 -69.18%
EPS 3.38 10.57 9.84 8.90 6.56 35.39 25.64 -74.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.10 1.09 2.03 1.69 1.76 -23.77%
Adjusted Per Share Value based on latest NOSH - 116,323
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.17 152.35 118.07 85.48 40.80 135.97 104.24 -38.50%
EPS 1.53 3.64 3.11 2.21 1.08 5.66 4.10 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5289 0.3881 0.3477 0.2711 0.3333 0.2701 0.2814 52.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.84 0.86 0.86 1.10 0.61 0.65 0.795 -
P/RPS 0.76 0.20 0.23 0.32 0.25 0.08 0.12 241.16%
P/EPS 24.85 8.26 8.74 12.36 9.30 1.84 3.10 299.02%
EY 4.02 12.11 11.44 8.09 10.75 54.50 32.26 -74.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.78 1.01 0.30 0.38 0.45 36.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.815 0.875 0.885 0.89 0.815 0.535 0.76 -
P/RPS 0.73 0.20 0.24 0.26 0.33 0.06 0.12 232.14%
P/EPS 24.11 8.40 8.99 10.00 12.42 1.51 2.96 303.28%
EY 4.15 11.90 11.12 10.00 8.05 66.21 33.75 -75.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.80 0.82 0.40 0.32 0.43 38.26%

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