[EG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 106.37%
YoY- 42.45%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 247,914 1,008,122 747,545 494,407 234,706 712,689 552,326 -41.34%
PBT 7,686 24,771 21,728 15,756 7,547 21,224 15,548 -37.45%
Tax -50 -1,791 -1,700 -1,005 -400 -4,194 -1,000 -86.40%
NP 7,636 22,980 20,028 14,751 7,147 17,030 14,548 -34.90%
-
NP to SH 7,636 22,980 20,028 14,751 7,148 17,032 14,549 -34.90%
-
Tax Rate 0.65% 7.23% 7.82% 6.38% 5.30% 19.76% 6.43% -
Total Cost 240,278 985,142 727,517 479,656 227,559 695,659 537,778 -41.52%
-
Net Worth 272,865 264,080 268,307 262,052 247,430 181,567 162,641 41.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 272,865 264,080 268,307 262,052 247,430 181,567 162,641 41.14%
NOSH 211,523 211,264 211,265 211,332 211,479 163,574 147,855 26.93%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.08% 2.28% 2.68% 2.98% 3.05% 2.39% 2.63% -
ROE 2.80% 8.70% 7.46% 5.63% 2.89% 9.38% 8.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 117.20 477.19 353.84 233.95 110.98 435.70 373.56 -53.79%
EPS 3.61 10.88 9.48 6.98 3.38 10.57 9.84 -48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.25 1.27 1.24 1.17 1.11 1.10 11.19%
Adjusted Per Share Value based on latest NOSH - 211,194
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.00 215.50 159.80 105.69 50.17 152.35 118.07 -41.34%
EPS 1.63 4.91 4.28 3.15 1.53 3.64 3.11 -34.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.5645 0.5735 0.5602 0.5289 0.3881 0.3477 41.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.695 0.815 0.90 0.855 0.84 0.86 0.86 -
P/RPS 0.59 0.17 0.25 0.37 0.76 0.20 0.23 87.28%
P/EPS 19.25 7.49 9.49 12.25 24.85 8.26 8.74 69.20%
EY 5.19 13.35 10.53 8.16 4.02 12.11 11.44 -40.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.69 0.72 0.77 0.78 -21.72%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 31/05/17 24/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.67 0.805 0.855 0.92 0.815 0.875 0.885 -
P/RPS 0.57 0.17 0.24 0.39 0.73 0.20 0.24 77.91%
P/EPS 18.56 7.40 9.02 13.18 24.11 8.40 8.99 62.06%
EY 5.39 13.51 11.09 7.59 4.15 11.90 11.12 -38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.67 0.74 0.70 0.79 0.80 -24.94%

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