[EG] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 7.52%
YoY- 22.64%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,227,617 1,348,101 1,358,160 1,313,685 1,297,788 1,114,442 1,088,527 8.33%
PBT 42,832 41,009 23,080 18,717 17,254 10,027 16,899 85.79%
Tax -2,580 -2,568 388 -223 -53 148 -417 236.64%
NP 40,252 38,441 23,468 18,494 17,201 10,175 16,482 81.25%
-
NP to SH 40,252 38,441 23,468 18,494 17,201 10,175 16,482 81.25%
-
Tax Rate 6.02% 6.26% -1.68% 1.19% 0.31% -1.48% 2.47% -
Total Cost 1,187,365 1,309,660 1,334,692 1,295,191 1,280,587 1,104,267 1,072,045 7.04%
-
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 504,370 450,968 431,768 412,805 404,370 381,437 377,805 21.22%
NOSH 467,801 431,873 430,873 426,873 416,975 416,475 416,475 8.04%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.28% 2.85% 1.73% 1.41% 1.33% 0.91% 1.51% -
ROE 7.98% 8.52% 5.44% 4.48% 4.25% 2.67% 4.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 265.30 316.87 320.85 311.87 311.31 283.40 282.36 -4.06%
EPS 8.70 9.04 5.54 4.39 4.13 2.59 4.28 60.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.02 0.98 0.97 0.97 0.98 7.34%
Adjusted Per Share Value based on latest NOSH - 426,873
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 262.42 288.18 290.33 280.82 277.42 238.23 232.69 8.33%
EPS 8.60 8.22 5.02 3.95 3.68 2.18 3.52 81.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0782 0.964 0.923 0.8824 0.8644 0.8154 0.8076 21.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.45 1.14 1.22 0.54 0.47 0.505 0.58 -
P/RPS 0.55 0.36 0.38 0.17 0.15 0.18 0.21 89.89%
P/EPS 16.67 12.62 22.01 12.30 11.39 19.52 13.57 14.68%
EY 6.00 7.93 4.54 8.13 8.78 5.12 7.37 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.08 1.20 0.55 0.48 0.52 0.59 71.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 31/05/23 20/02/23 29/11/22 30/08/22 24/05/22 -
Price 1.44 1.51 1.20 0.86 0.48 0.50 0.535 -
P/RPS 0.54 0.48 0.37 0.28 0.15 0.18 0.19 100.51%
P/EPS 16.55 16.71 21.64 19.59 11.63 19.32 12.51 20.49%
EY 6.04 5.98 4.62 5.11 8.60 5.18 7.99 -17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.42 1.18 0.88 0.49 0.52 0.55 79.16%

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