[EG] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 12.38%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,010,122 907,908 807,241 756,518 712,689 700,741 679,495 30.28%
PBT 24,771 27,404 25,926 23,433 21,224 19,639 16,638 30.41%
Tax -1,791 -4,894 -4,499 -4,294 -4,194 2,077 2,226 -
NP 22,980 22,510 21,427 19,139 17,030 21,716 18,864 14.07%
-
NP to SH 22,980 22,511 21,428 19,141 17,032 21,840 18,988 13.57%
-
Tax Rate 7.23% 17.86% 17.35% 18.32% 19.76% -10.58% -13.38% -
Total Cost 987,142 885,398 785,814 737,379 695,659 679,025 660,631 30.73%
-
Net Worth 264,080 268,071 261,881 247,430 181,219 162,443 126,792 63.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,080 268,071 261,881 247,430 181,219 162,443 126,792 63.16%
NOSH 211,264 211,080 211,194 211,479 163,260 147,676 116,323 48.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.27% 2.48% 2.65% 2.53% 2.39% 3.10% 2.78% -
ROE 8.70% 8.40% 8.18% 7.74% 9.40% 13.44% 14.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 478.13 430.13 382.23 357.73 436.53 474.51 584.14 -12.50%
EPS 10.88 10.66 10.15 9.05 10.43 14.79 16.32 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.24 1.17 1.11 1.10 1.09 9.57%
Adjusted Per Share Value based on latest NOSH - 211,479
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 215.93 194.08 172.56 161.72 152.35 149.79 145.25 30.28%
EPS 4.91 4.81 4.58 4.09 3.64 4.67 4.06 13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.573 0.5598 0.5289 0.3874 0.3472 0.271 63.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.815 0.90 0.855 0.84 0.86 0.86 1.10 -
P/RPS 0.17 0.21 0.22 0.23 0.20 0.18 0.19 -7.15%
P/EPS 7.49 8.44 8.43 9.28 8.24 5.82 6.74 7.29%
EY 13.35 11.85 11.87 10.78 12.13 17.20 14.84 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.69 0.72 0.77 0.78 1.01 -25.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.805 0.855 0.92 0.815 0.875 0.885 0.89 -
P/RPS 0.17 0.20 0.24 0.23 0.20 0.19 0.15 8.71%
P/EPS 7.40 8.02 9.07 9.00 8.39 5.98 5.45 22.64%
EY 13.51 12.47 11.03 11.11 11.92 16.71 18.34 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.74 0.70 0.79 0.80 0.82 -15.24%

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