[EG] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 306.94%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 380,334 252,980 305,996 358,478 196,988 227,065 231,618 39.14%
PBT 9,281 -5,801 5,705 8,069 2,054 1,071 4,322 66.36%
Tax -311 517 -101 -158 -110 -48 -120 88.56%
NP 8,970 -5,284 5,604 7,911 1,944 1,023 4,202 65.71%
-
NP to SH 8,970 -5,284 5,604 7,911 1,944 1,023 4,202 65.71%
-
Tax Rate 3.35% - 1.77% 1.96% 5.36% 4.48% 2.78% -
Total Cost 371,364 258,264 300,392 350,567 195,044 226,042 227,416 38.62%
-
Net Worth 404,370 381,437 377,805 387,215 383,110 325,103 314,290 18.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 404,370 381,437 377,805 387,215 383,110 325,103 314,290 18.27%
NOSH 416,975 416,475 416,475 380,254 379,317 371,629 378,717 6.61%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.36% -2.09% 1.83% 2.21% 0.99% 0.45% 1.81% -
ROE 2.22% -1.39% 1.48% 2.04% 0.51% 0.31% 1.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 91.23 64.33 79.37 94.43 51.93 70.63 75.17 13.76%
EPS 2.15 -1.34 1.45 2.08 0.51 0.32 1.36 35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 1.02 1.01 1.0113 1.02 -3.29%
Adjusted Per Share Value based on latest NOSH - 380,254
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 81.33 54.10 65.43 76.66 42.12 48.56 49.53 39.14%
EPS 1.92 -1.13 1.20 1.69 0.42 0.22 0.90 65.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8647 0.8157 0.8079 0.828 0.8193 0.6952 0.6721 18.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.47 0.505 0.58 0.58 0.545 0.635 0.755 -
P/RPS 0.52 0.78 0.73 0.61 1.05 0.90 1.00 -35.30%
P/EPS 21.84 -37.58 39.90 27.83 106.34 199.54 55.36 -46.17%
EY 4.58 -2.66 2.51 3.59 0.94 0.50 1.81 85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.59 0.57 0.54 0.63 0.74 -25.04%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 25/02/22 30/11/21 15/09/21 28/05/21 -
Price 0.48 0.50 0.535 0.55 0.535 0.58 0.685 -
P/RPS 0.53 0.78 0.67 0.58 1.03 0.82 0.91 -30.23%
P/EPS 22.31 -37.21 36.80 26.39 104.39 182.26 50.23 -41.75%
EY 4.48 -2.69 2.72 3.79 0.96 0.55 1.99 71.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.54 0.53 0.57 0.67 -18.81%

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