[EG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 7.52%
YoY- 527.47%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 399,855 190,877 636,075 487,660 356,435 193,690 993,376 -45.39%
PBT 11,054 5,338 23,629 19,538 18,045 7,759 6,116 48.21%
Tax -700 -300 2,726 -351 -200 -200 -3,832 -67.70%
NP 10,354 5,038 26,355 19,187 17,845 7,559 2,284 173.15%
-
NP to SH 10,355 5,039 26,479 19,188 17,846 7,560 2,030 195.44%
-
Tax Rate 6.33% 5.62% -11.54% 1.80% 1.11% 2.58% 62.66% -
Total Cost 389,501 185,839 609,720 468,473 338,590 186,131 991,092 -46.25%
-
Net Worth 126,819 155,932 126,333 131,660 129,448 125,875 122,966 2.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 126,819 155,932 126,333 131,660 129,448 125,875 122,966 2.07%
NOSH 116,348 76,814 74,753 74,807 74,825 74,925 74,979 33.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.59% 2.64% 4.14% 3.93% 5.01% 3.90% 0.23% -
ROE 8.17% 3.23% 20.96% 14.57% 13.79% 6.01% 1.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 343.67 248.49 850.90 651.89 476.35 258.51 1,324.86 -59.22%
EPS 8.90 6.56 35.39 25.64 23.85 10.09 2.71 120.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.03 1.69 1.76 1.73 1.68 1.64 -23.78%
Adjusted Per Share Value based on latest NOSH - 74,972
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.48 40.80 135.97 104.24 76.19 41.40 212.35 -45.39%
EPS 2.21 1.08 5.66 4.10 3.81 1.62 0.43 196.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.3333 0.2701 0.2814 0.2767 0.2691 0.2629 2.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 0.61 0.65 0.795 0.645 0.70 0.88 -
P/RPS 0.32 0.25 0.08 0.12 0.14 0.27 0.07 174.68%
P/EPS 12.36 9.30 1.84 3.10 2.70 6.94 32.50 -47.41%
EY 8.09 10.75 54.50 32.26 36.98 14.41 3.08 90.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.30 0.38 0.45 0.37 0.42 0.54 51.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 -
Price 0.89 0.815 0.535 0.76 0.70 0.56 0.725 -
P/RPS 0.26 0.33 0.06 0.12 0.15 0.22 0.05 199.24%
P/EPS 10.00 12.42 1.51 2.96 2.94 5.55 26.78 -48.05%
EY 10.00 8.05 66.21 33.75 34.07 18.02 3.73 92.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.32 0.43 0.40 0.33 0.44 51.26%

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