[EG] QoQ 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- 5.5%
YoY- -48.32%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 234,706 160,363 152,471 208,978 190,877 148,415 131,225 47.19%
PBT 7,547 5,676 4,494 5,716 5,338 4,091 1,493 193.67%
Tax -400 -3,194 -300 -400 -300 3,077 -151 91.11%
NP 7,147 2,482 4,194 5,316 5,038 7,168 1,342 204.03%
-
NP to SH 7,148 2,483 4,194 5,316 5,039 7,291 1,342 204.06%
-
Tax Rate 5.30% 56.27% 6.68% 7.00% 5.62% -75.21% 10.11% -
Total Cost 227,559 157,881 148,277 203,662 185,839 141,247 129,883 45.18%
-
Net Worth 247,430 181,219 162,443 126,792 155,932 74,766 131,950 51.89%
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 247,430 181,219 162,443 126,792 155,932 74,766 131,950 51.89%
NOSH 211,479 163,260 147,676 116,323 76,814 74,766 74,972 99.26%
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% 1.55% 2.75% 2.54% 2.64% 4.83% 1.02% -
ROE 2.89% 1.37% 2.58% 4.19% 3.23% 9.75% 1.02% -
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 98.23 103.25 179.65 248.49 198.50 175.03 -26.13%
EPS 3.38 1.54 2.84 4.57 6.56 9.74 1.79 52.59%
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 1.00 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 34.28 32.59 44.67 40.80 31.73 28.05 47.19%
EPS 1.53 0.53 0.90 1.14 1.08 1.56 0.29 202.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5289 0.3874 0.3472 0.271 0.3333 0.1598 0.2821 51.87%
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 0.88 0.83 0.61 0.25 0.33 0.45 41.68%
P/EPS 24.85 56.55 30.28 24.07 9.30 6.67 44.41 -32.02%
EY 4.02 1.77 3.30 4.15 10.75 15.00 2.25 47.08%
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 0.65 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 0.89 0.86 0.50 0.33 0.27 0.43 42.17%
P/EPS 24.11 57.53 31.16 19.47 12.42 5.49 42.46 -31.35%
EY 4.15 1.74 3.21 5.13 8.05 18.23 2.36 45.53%
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 0.54 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