[EG] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -14.52%
YoY- 31.34%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 816,557 727,880 647,290 591,022 519,139 473,023 394,246 62.55%
PBT 1,778 2,110 1,957 1,931 3,237 4,386 4,107 -42.80%
Tax 579 490 446 414 -215 -126 -29 -
NP 2,357 2,600 2,403 2,345 3,022 4,260 4,078 -30.63%
-
NP to SH 2,735 2,892 2,690 2,661 3,113 4,370 4,150 -24.28%
-
Tax Rate -32.56% -23.22% -22.79% -21.44% 6.64% 2.87% 0.71% -
Total Cost 814,200 725,280 644,887 588,677 516,117 468,763 390,168 63.37%
-
Net Worth 106,528 104,963 103,981 72,892 104,298 102,286 101,103 3.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 106,528 104,963 103,981 72,892 104,298 102,286 101,103 3.54%
NOSH 75,019 74,974 75,348 53,206 51,633 51,659 51,583 28.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.29% 0.36% 0.37% 0.40% 0.58% 0.90% 1.03% -
ROE 2.57% 2.76% 2.59% 3.65% 2.98% 4.27% 4.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,088.46 970.84 859.06 1,110.82 1,005.44 915.65 764.29 26.60%
EPS 3.65 3.86 3.57 5.00 6.03 8.46 8.05 -41.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.38 1.37 2.02 1.98 1.96 -19.35%
Adjusted Per Share Value based on latest NOSH - 53,206
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 174.55 155.60 138.37 126.34 110.97 101.12 84.28 62.55%
EPS 0.58 0.62 0.58 0.57 0.67 0.93 0.89 -24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.2244 0.2223 0.1558 0.223 0.2187 0.2161 3.55%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.38 0.36 0.36 0.34 0.37 0.43 0.40 -
P/RPS 0.03 0.04 0.04 0.03 0.04 0.05 0.05 -28.88%
P/EPS 10.42 9.33 10.08 6.80 6.14 5.08 4.97 63.88%
EY 9.59 10.71 9.92 14.71 16.29 19.67 20.11 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.26 0.25 0.18 0.22 0.20 22.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 30/11/10 30/08/10 25/05/10 19/02/10 30/11/09 -
Price 0.38 0.385 0.39 0.40 0.40 0.41 0.43 -
P/RPS 0.03 0.04 0.05 0.04 0.04 0.04 0.06 -37.03%
P/EPS 10.42 9.98 10.92 8.00 6.63 4.85 5.34 56.21%
EY 9.59 10.02 9.15 12.50 15.07 20.63 18.71 -35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.28 0.29 0.20 0.21 0.22 14.64%

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