[EG] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 7.51%
YoY- -33.82%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 889,484 851,925 816,557 727,880 647,290 591,022 519,139 43.13%
PBT 1,849 1,676 1,778 2,110 1,957 1,931 3,237 -31.13%
Tax 532 609 579 490 446 414 -215 -
NP 2,381 2,285 2,357 2,600 2,403 2,345 3,022 -14.68%
-
NP to SH 3,071 2,973 2,735 2,892 2,690 2,661 3,113 -0.90%
-
Tax Rate -28.77% -36.34% -32.56% -23.22% -22.79% -21.44% 6.64% -
Total Cost 887,103 849,640 814,200 725,280 644,887 588,677 516,117 43.44%
-
Net Worth 108,170 72,553 106,528 104,963 103,981 72,892 104,298 2.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,170 72,553 106,528 104,963 103,981 72,892 104,298 2.45%
NOSH 74,600 50,384 75,019 74,974 75,348 53,206 51,633 27.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.27% 0.27% 0.29% 0.36% 0.37% 0.40% 0.58% -
ROE 2.84% 4.10% 2.57% 2.76% 2.59% 3.65% 2.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,192.34 1,690.84 1,088.46 970.84 859.06 1,110.82 1,005.44 12.02%
EPS 4.12 5.90 3.65 3.86 3.57 5.00 6.03 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.42 1.40 1.38 1.37 2.02 -19.81%
Adjusted Per Share Value based on latest NOSH - 74,974
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 190.21 182.18 174.61 155.65 138.42 126.39 111.01 43.14%
EPS 0.66 0.64 0.58 0.62 0.58 0.57 0.67 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.1552 0.2278 0.2245 0.2224 0.1559 0.223 2.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.38 0.38 0.36 0.36 0.34 0.37 -
P/RPS 0.03 0.02 0.03 0.04 0.04 0.03 0.04 -17.43%
P/EPS 7.29 6.44 10.42 9.33 10.08 6.80 6.14 12.11%
EY 13.72 15.53 9.59 10.71 9.92 14.71 16.29 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.27 0.26 0.26 0.25 0.18 10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 25/05/10 -
Price 0.33 0.31 0.38 0.385 0.39 0.40 0.40 -
P/RPS 0.03 0.02 0.03 0.04 0.05 0.04 0.04 -17.43%
P/EPS 8.02 5.25 10.42 9.98 10.92 8.00 6.63 13.51%
EY 12.47 19.03 9.59 10.02 9.15 12.50 15.07 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.27 0.28 0.28 0.29 0.20 9.75%

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