[EG] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 187.88%
YoY- 41.85%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 262,577 253,138 259,701 234,706 160,363 152,471 208,978 16.45%
PBT 3,043 5,972 8,209 7,547 5,676 4,494 5,716 -34.33%
Tax -91 -695 -605 -400 -3,194 -300 -400 -62.76%
NP 2,952 5,277 7,604 7,147 2,482 4,194 5,316 -32.46%
-
NP to SH 2,952 5,277 7,603 7,148 2,483 4,194 5,316 -32.46%
-
Tax Rate 2.99% 11.64% 7.37% 5.30% 56.27% 6.68% 7.00% -
Total Cost 259,625 247,861 252,097 227,559 157,881 148,277 203,662 17.58%
-
Net Worth 264,080 268,071 261,881 247,430 181,219 162,443 126,792 63.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,080 268,071 261,881 247,430 181,219 162,443 126,792 63.16%
NOSH 211,264 211,080 211,194 211,479 163,260 147,676 116,323 48.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.12% 2.08% 2.93% 3.05% 1.55% 2.75% 2.54% -
ROE 1.12% 1.97% 2.90% 2.89% 1.37% 2.58% 4.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 124.29 119.93 122.97 110.98 98.23 103.25 179.65 -21.79%
EPS 1.40 2.50 3.60 3.38 1.54 2.84 4.57 -54.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.24 1.17 1.11 1.10 1.09 9.57%
Adjusted Per Share Value based on latest NOSH - 211,479
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.13 54.11 55.52 50.17 34.28 32.59 44.67 16.46%
EPS 0.63 1.13 1.63 1.53 0.53 0.90 1.14 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.573 0.5598 0.5289 0.3874 0.3472 0.271 63.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.815 0.90 0.855 0.84 0.86 0.86 1.10 -
P/RPS 0.66 0.75 0.70 0.76 0.88 0.83 0.61 5.39%
P/EPS 58.33 36.00 23.75 24.85 56.55 30.28 24.07 80.51%
EY 1.71 2.78 4.21 4.02 1.77 3.30 4.15 -44.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.69 0.72 0.77 0.78 1.01 -25.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.805 0.855 0.92 0.815 0.875 0.885 0.89 -
P/RPS 0.65 0.71 0.75 0.73 0.89 0.86 0.50 19.13%
P/EPS 57.61 34.20 25.56 24.11 57.53 31.16 19.47 106.24%
EY 1.74 2.92 3.91 4.15 1.74 3.21 5.13 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.74 0.70 0.79 0.80 0.82 -15.24%

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