[EG] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 8.87%
YoY- 182.93%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 993,376 953,106 911,090 854,790 800,248 787,143 884,247 8.09%
PBT 6,116 3,710 4,229 3,999 3,750 4,793 3,675 40.56%
Tax -3,832 -2,180 -2,430 -2,410 -2,330 -2,851 -2,140 47.61%
NP 2,284 1,530 1,799 1,589 1,420 1,942 1,535 30.42%
-
NP to SH 2,030 1,598 1,905 1,989 1,827 1,462 971 63.72%
-
Tax Rate 62.66% 58.76% 57.46% 60.27% 62.13% 59.48% 58.23% -
Total Cost 991,092 951,576 909,291 853,201 798,828 785,201 882,712 8.04%
-
Net Worth 122,847 123,750 120,276 116,999 114,598 114,309 110,156 7.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,847 123,750 120,276 116,999 114,598 114,309 110,156 7.56%
NOSH 74,906 75,000 74,705 75,000 74,900 74,712 74,936 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.23% 0.16% 0.20% 0.19% 0.18% 0.25% 0.17% -
ROE 1.65% 1.29% 1.58% 1.70% 1.59% 1.28% 0.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,326.15 1,270.81 1,219.57 1,139.72 1,068.41 1,053.57 1,179.99 8.11%
EPS 2.71 2.13 2.55 2.65 2.44 1.96 1.30 63.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.61 1.56 1.53 1.53 1.47 7.58%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.43 203.81 194.83 182.79 171.13 168.32 189.09 8.09%
EPS 0.43 0.34 0.41 0.43 0.39 0.31 0.21 61.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2627 0.2646 0.2572 0.2502 0.2451 0.2444 0.2356 7.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.88 0.43 0.35 0.355 0.28 0.22 0.25 -
P/RPS 0.07 0.03 0.03 0.03 0.03 0.02 0.02 131.05%
P/EPS 32.47 20.18 13.73 13.39 11.48 11.24 19.29 41.63%
EY 3.08 4.96 7.29 7.47 8.71 8.89 5.18 -29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.22 0.23 0.18 0.14 0.17 116.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.725 0.575 0.405 0.345 0.31 0.25 0.20 -
P/RPS 0.05 0.05 0.03 0.03 0.03 0.02 0.02 84.51%
P/EPS 26.75 26.99 15.88 13.01 12.71 12.78 15.43 44.45%
EY 3.74 3.71 6.30 7.69 7.87 7.83 6.48 -30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.25 0.22 0.20 0.16 0.14 115.01%

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