[EG] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 2.61%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 259,850 242,921 350,471 374,375 380,334 252,980 305,996 -10.31%
PBT 11,104 12,128 10,068 9,532 9,281 -5,801 5,705 55.82%
Tax -323 -2,439 510 -328 -311 517 -101 116.91%
NP 10,781 9,689 10,578 9,204 8,970 -5,284 5,604 54.62%
-
NP to SH 10,781 9,689 10,578 9,204 8,970 -5,284 5,604 54.62%
-
Tax Rate 2.91% 20.11% -5.07% 3.44% 3.35% - 1.77% -
Total Cost 249,069 233,232 339,893 365,171 371,364 258,264 300,392 -11.73%
-
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
NOSH 467,801 431,873 430,873 426,873 416,975 416,475 416,475 8.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.15% 3.99% 3.02% 2.46% 2.36% -2.09% 1.83% -
ROE 2.14% 2.15% 2.45% 2.23% 2.22% -1.39% 1.48% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 56.16 57.10 82.79 88.88 91.23 64.33 79.37 -20.57%
EPS 2.33 2.28 2.50 2.19 2.15 -1.34 1.45 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.02 0.98 0.97 0.97 0.98 7.34%
Adjusted Per Share Value based on latest NOSH - 426,873
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 55.57 51.95 74.95 80.06 81.33 54.10 65.43 -10.30%
EPS 2.31 2.07 2.26 1.97 1.92 -1.13 1.20 54.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0786 0.9644 0.9233 0.8828 0.8647 0.8157 0.8079 21.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.45 1.14 1.22 0.54 0.47 0.505 0.58 -
P/RPS 2.58 2.00 1.47 0.61 0.52 0.78 0.73 131.84%
P/EPS 62.23 50.06 48.82 24.71 21.84 -37.58 39.90 34.45%
EY 1.61 2.00 2.05 4.05 4.58 -2.66 2.51 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.08 1.20 0.55 0.48 0.52 0.59 71.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 31/05/23 20/02/23 29/11/22 30/08/22 24/05/22 -
Price 1.44 1.51 1.20 0.86 0.48 0.50 0.535 -
P/RPS 2.56 2.64 1.45 0.97 0.53 0.78 0.67 144.20%
P/EPS 61.81 66.30 48.02 39.36 22.31 -37.21 36.80 41.25%
EY 1.62 1.51 2.08 2.54 4.48 -2.69 2.72 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.42 1.18 0.88 0.49 0.52 0.55 79.16%

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