[EG] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 27.03%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 721,049 840,436 939,735 993,376 953,106 911,090 854,790 -10.73%
PBT 21,984 22,455 13,005 6,116 3,710 4,229 3,999 211.80%
Tax -3,833 -3,882 -3,932 -3,832 -2,180 -2,430 -2,410 36.29%
NP 18,151 18,573 9,073 2,284 1,530 1,799 1,589 407.95%
-
NP to SH 18,160 18,588 8,810 2,030 1,598 1,905 1,989 337.42%
-
Tax Rate 17.44% 17.29% 30.23% 62.66% 58.76% 57.46% 60.27% -
Total Cost 702,898 821,863 930,662 991,092 951,576 909,291 853,201 -12.12%
-
Net Worth 131,950 129,510 125,875 122,847 123,750 120,276 116,999 8.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 131,950 129,510 125,875 122,847 123,750 120,276 116,999 8.35%
NOSH 74,972 74,861 74,925 74,906 75,000 74,705 75,000 -0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.52% 2.21% 0.97% 0.23% 0.16% 0.20% 0.19% -
ROE 13.76% 14.35% 7.00% 1.65% 1.29% 1.58% 1.70% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 961.76 1,122.65 1,254.22 1,326.15 1,270.81 1,219.57 1,139.72 -10.71%
EPS 24.22 24.83 11.76 2.71 2.13 2.55 2.65 337.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 1.68 1.64 1.65 1.61 1.56 8.38%
Adjusted Per Share Value based on latest NOSH - 74,906
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 154.19 179.72 200.96 212.43 203.81 194.83 182.79 -10.73%
EPS 3.88 3.97 1.88 0.43 0.34 0.41 0.43 334.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.2769 0.2692 0.2627 0.2646 0.2572 0.2502 8.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.795 0.645 0.70 0.88 0.43 0.35 0.355 -
P/RPS 0.08 0.06 0.06 0.07 0.03 0.03 0.03 92.41%
P/EPS 3.28 2.60 5.95 32.47 20.18 13.73 13.39 -60.88%
EY 30.47 38.50 16.80 3.08 4.96 7.29 7.47 155.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.42 0.54 0.26 0.22 0.23 56.49%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 28/11/13 -
Price 0.76 0.70 0.56 0.725 0.575 0.405 0.345 -
P/RPS 0.08 0.06 0.04 0.05 0.05 0.03 0.03 92.41%
P/EPS 3.14 2.82 4.76 26.75 26.99 15.88 13.01 -61.26%
EY 31.87 35.47 21.00 3.74 3.71 6.30 7.69 158.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.33 0.44 0.35 0.25 0.22 56.38%

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