[EG] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 1.27%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,033,503 1,013,100 988,261 1,027,870 1,022,919 1,014,183 1,021,045 0.81%
PBT 11,857 13,299 14,259 16,699 16,940 19,299 19,531 -28.28%
Tax -462 -500 -41 -32 -482 -482 -682 -22.84%
NP 11,395 12,799 14,218 16,667 16,458 18,817 18,849 -28.48%
-
NP to SH 11,395 12,799 14,218 16,667 16,458 18,817 18,849 -28.48%
-
Tax Rate 3.90% 3.76% 0.29% 0.19% 2.85% 2.50% 3.49% -
Total Cost 1,022,108 1,000,301 974,043 1,011,203 1,006,461 995,366 1,002,196 1.31%
-
Net Worth 338,698 344,966 333,158 337,916 323,954 304,730 295,459 9.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 338,698 344,966 333,158 337,916 323,954 304,730 295,459 9.52%
NOSH 275,008 263,333 271,230 269,872 268,182 266,772 266,348 2.15%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.10% 1.26% 1.44% 1.62% 1.61% 1.86% 1.85% -
ROE 3.36% 3.71% 4.27% 4.93% 5.08% 6.17% 6.38% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 402.78 384.72 370.79 386.31 382.07 406.03 418.15 -2.46%
EPS 4.44 4.86 5.33 6.26 6.15 7.53 7.72 -30.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.25 1.27 1.21 1.22 1.21 5.96%
Adjusted Per Share Value based on latest NOSH - 269,872
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 221.01 216.64 211.33 219.80 218.74 216.88 218.34 0.81%
EPS 2.44 2.74 3.04 3.56 3.52 4.02 4.03 -28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.7377 0.7124 0.7226 0.6928 0.6516 0.6318 9.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.39 0.395 0.46 0.49 0.54 0.47 0.54 -
P/RPS 0.10 0.10 0.12 0.13 0.14 0.12 0.13 -16.03%
P/EPS 8.78 8.13 8.62 7.82 8.78 6.24 7.00 16.28%
EY 11.39 12.30 11.60 12.78 11.38 16.03 14.29 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.37 0.39 0.45 0.39 0.45 -23.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 27/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.42 0.365 0.415 0.465 0.485 0.55 0.495 -
P/RPS 0.10 0.09 0.11 0.12 0.13 0.14 0.12 -11.43%
P/EPS 9.46 7.51 7.78 7.42 7.89 7.30 6.41 29.59%
EY 10.57 13.32 12.85 13.47 12.67 13.70 15.59 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.33 0.37 0.40 0.45 0.41 -15.21%

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