[EG] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.22%
YoY- 96.19%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 939,735 993,376 953,106 911,090 854,790 800,248 787,143 12.52%
PBT 13,005 6,116 3,710 4,229 3,999 3,750 4,793 94.41%
Tax -3,932 -3,832 -2,180 -2,430 -2,410 -2,330 -2,851 23.87%
NP 9,073 2,284 1,530 1,799 1,589 1,420 1,942 179.20%
-
NP to SH 8,810 2,030 1,598 1,905 1,989 1,827 1,462 230.78%
-
Tax Rate 30.23% 62.66% 58.76% 57.46% 60.27% 62.13% 59.48% -
Total Cost 930,662 991,092 951,576 909,291 853,201 798,828 785,201 11.98%
-
Net Worth 125,875 122,847 123,750 120,276 116,999 114,598 114,309 6.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,875 122,847 123,750 120,276 116,999 114,598 114,309 6.63%
NOSH 74,925 74,906 75,000 74,705 75,000 74,900 74,712 0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.97% 0.23% 0.16% 0.20% 0.19% 0.18% 0.25% -
ROE 7.00% 1.65% 1.29% 1.58% 1.70% 1.59% 1.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,254.22 1,326.15 1,270.81 1,219.57 1,139.72 1,068.41 1,053.57 12.31%
EPS 11.76 2.71 2.13 2.55 2.65 2.44 1.96 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.65 1.61 1.56 1.53 1.53 6.42%
Adjusted Per Share Value based on latest NOSH - 74,705
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 200.96 212.43 203.81 194.83 182.79 171.13 168.32 12.53%
EPS 1.88 0.43 0.34 0.41 0.43 0.39 0.31 232.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2627 0.2646 0.2572 0.2502 0.2451 0.2444 6.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.70 0.88 0.43 0.35 0.355 0.28 0.22 -
P/RPS 0.06 0.07 0.03 0.03 0.03 0.03 0.02 107.86%
P/EPS 5.95 32.47 20.18 13.73 13.39 11.48 11.24 -34.53%
EY 16.80 3.08 4.96 7.29 7.47 8.71 8.89 52.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.26 0.22 0.23 0.18 0.14 107.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.56 0.725 0.575 0.405 0.345 0.31 0.25 -
P/RPS 0.04 0.05 0.05 0.03 0.03 0.03 0.02 58.67%
P/EPS 4.76 26.75 26.99 15.88 13.01 12.71 12.78 -48.20%
EY 21.00 3.74 3.71 6.30 7.69 7.87 7.83 92.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.35 0.25 0.22 0.20 0.16 61.95%

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