[EG] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.3%
YoY- 522.22%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 647,290 591,022 519,139 473,023 394,246 368,272 343,302 52.56%
PBT 1,957 1,931 3,237 4,386 4,107 2,037 146 463.38%
Tax 446 414 -215 -126 -29 -11 3,142 -72.75%
NP 2,403 2,345 3,022 4,260 4,078 2,026 3,288 -18.84%
-
NP to SH 2,690 2,661 3,113 4,370 4,150 2,026 3,288 -12.51%
-
Tax Rate -22.79% -21.44% 6.64% 2.87% 0.71% 0.54% -2,152.05% -
Total Cost 644,887 588,677 516,117 468,763 390,168 366,246 340,014 53.16%
-
Net Worth 103,981 72,892 104,298 102,286 101,103 99,939 100,755 2.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,981 72,892 104,298 102,286 101,103 99,939 100,755 2.12%
NOSH 75,348 53,206 51,633 51,659 51,583 51,515 51,669 28.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.37% 0.40% 0.58% 0.90% 1.03% 0.55% 0.96% -
ROE 2.59% 3.65% 2.98% 4.27% 4.10% 2.03% 3.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 859.06 1,110.82 1,005.44 915.65 764.29 714.88 664.42 18.66%
EPS 3.57 5.00 6.03 8.46 8.05 3.93 6.36 -31.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 2.02 1.98 1.96 1.94 1.95 -20.56%
Adjusted Per Share Value based on latest NOSH - 51,659
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.37 126.34 110.97 101.12 84.28 78.72 73.39 52.55%
EPS 0.58 0.57 0.67 0.93 0.89 0.43 0.70 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.1558 0.223 0.2187 0.2161 0.2136 0.2154 2.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.36 0.34 0.37 0.43 0.40 0.29 0.14 -
P/RPS 0.04 0.03 0.04 0.05 0.05 0.04 0.02 58.67%
P/EPS 10.08 6.80 6.14 5.08 4.97 7.37 2.20 175.60%
EY 9.92 14.71 16.29 19.67 20.11 13.56 45.45 -63.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.18 0.22 0.20 0.15 0.07 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 25/05/10 19/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.39 0.40 0.40 0.41 0.43 0.38 0.27 -
P/RPS 0.05 0.04 0.04 0.04 0.06 0.05 0.04 16.02%
P/EPS 10.92 8.00 6.63 4.85 5.34 9.66 4.24 87.78%
EY 9.15 12.50 15.07 20.63 18.71 10.35 23.57 -46.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.20 0.21 0.22 0.20 0.14 58.67%

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