[EG] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 25.42%
YoY- -196.85%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 954,707 1,050,810 1,054,224 1,033,968 1,019,690 1,003,652 1,053,727 -6.36%
PBT 12,622 15,016 1,545 -8,228 -11,172 -11,735 2,516 192.76%
Tax -398 -288 -764 -644 -724 -736 -562 -20.53%
NP 12,224 14,728 781 -8,872 -11,896 -12,471 1,954 239.13%
-
NP to SH 12,224 14,728 781 -8,872 -11,896 -12,471 1,954 239.13%
-
Tax Rate 3.15% 1.92% 49.45% - - - 22.34% -
Total Cost 942,483 1,036,082 1,053,443 1,042,840 1,031,586 1,016,123 1,051,773 -7.04%
-
Net Worth 383,110 325,103 314,290 307,066 304,473 303,512 352,288 5.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 383,110 325,103 314,290 307,066 304,473 303,512 352,288 5.74%
NOSH 379,317 371,629 378,717 336,627 293,311 275,008 275,008 23.88%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.28% 1.40% 0.07% -0.86% -1.17% -1.24% 0.19% -
ROE 3.19% 4.53% 0.25% -2.89% -3.91% -4.11% 0.55% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 251.69 326.88 342.14 363.66 391.84 390.20 409.78 -27.72%
EPS 3.22 4.58 0.25 -3.12 -4.57 -4.85 0.76 161.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.0113 1.02 1.08 1.17 1.18 1.37 -18.37%
Adjusted Per Share Value based on latest NOSH - 336,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 204.08 224.63 225.36 221.03 217.97 214.55 225.25 -6.36%
EPS 2.61 3.15 0.17 -1.90 -2.54 -2.67 0.42 237.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.695 0.6718 0.6564 0.6509 0.6488 0.7531 5.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.545 0.635 0.755 0.59 0.42 0.355 0.255 -
P/RPS 0.22 0.19 0.22 0.16 0.11 0.09 0.06 137.59%
P/EPS 16.91 13.86 297.87 -18.91 -9.19 -7.32 33.56 -36.65%
EY 5.91 7.21 0.34 -5.29 -10.88 -13.66 2.98 57.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.74 0.55 0.36 0.30 0.19 100.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 15/09/21 28/05/21 25/02/21 27/11/20 28/08/20 19/06/20 -
Price 0.535 0.58 0.685 0.90 0.53 0.555 0.40 -
P/RPS 0.21 0.18 0.20 0.25 0.14 0.14 0.10 63.91%
P/EPS 16.60 12.66 270.25 -28.84 -11.59 -11.45 52.64 -53.63%
EY 6.02 7.90 0.37 -3.47 -8.63 -8.74 1.90 115.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.67 0.83 0.45 0.47 0.29 49.42%

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