[EG] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -21.11%
YoY- 212.52%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 259,701 234,706 160,363 152,471 208,978 190,877 148,415 44.96%
PBT 8,209 7,547 5,676 4,494 5,716 5,338 4,091 58.75%
Tax -605 -400 -3,194 -300 -400 -300 3,077 -
NP 7,604 7,147 2,482 4,194 5,316 5,038 7,168 3.99%
-
NP to SH 7,603 7,148 2,483 4,194 5,316 5,039 7,291 2.81%
-
Tax Rate 7.37% 5.30% 56.27% 6.68% 7.00% 5.62% -75.21% -
Total Cost 252,097 227,559 157,881 148,277 203,662 185,839 141,247 46.88%
-
Net Worth 261,881 247,430 181,219 162,443 126,792 155,932 74,766 129.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 261,881 247,430 181,219 162,443 126,792 155,932 74,766 129.76%
NOSH 211,194 211,479 163,260 147,676 116,323 76,814 74,766 99.19%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.93% 3.05% 1.55% 2.75% 2.54% 2.64% 4.83% -
ROE 2.90% 2.89% 1.37% 2.58% 4.19% 3.23% 9.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 122.97 110.98 98.23 103.25 179.65 248.49 198.50 -27.22%
EPS 3.60 3.38 1.54 2.84 4.57 6.56 9.74 -48.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.11 1.10 1.09 2.03 1.00 15.34%
Adjusted Per Share Value based on latest NOSH - 147,676
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 55.52 50.17 34.28 32.59 44.67 40.80 31.73 44.96%
EPS 1.63 1.53 0.53 0.90 1.14 1.08 1.56 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5598 0.5289 0.3874 0.3472 0.271 0.3333 0.1598 129.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.855 0.84 0.86 0.86 1.10 0.61 0.65 -
P/RPS 0.70 0.76 0.88 0.83 0.61 0.25 0.33 64.71%
P/EPS 23.75 24.85 56.55 30.28 24.07 9.30 6.67 132.28%
EY 4.21 4.02 1.77 3.30 4.15 10.75 15.00 -56.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.77 0.78 1.01 0.30 0.65 4.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.92 0.815 0.875 0.885 0.89 0.815 0.535 -
P/RPS 0.75 0.73 0.89 0.86 0.50 0.33 0.27 96.99%
P/EPS 25.56 24.11 57.53 31.16 19.47 12.42 5.49 177.52%
EY 3.91 4.15 1.74 3.21 5.13 8.05 18.23 -64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.79 0.80 0.82 0.40 0.54 23.25%

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