[EG] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -5.43%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 790,654 889,484 851,925 816,557 727,880 647,290 591,022 21.34%
PBT 822 1,849 1,676 1,778 2,110 1,957 1,931 -43.32%
Tax 485 532 609 579 490 446 414 11.09%
NP 1,307 2,381 2,285 2,357 2,600 2,403 2,345 -32.20%
-
NP to SH 1,948 3,071 2,973 2,735 2,892 2,690 2,661 -18.72%
-
Tax Rate -59.00% -28.77% -36.34% -32.56% -23.22% -22.79% -21.44% -
Total Cost 789,347 887,103 849,640 814,200 725,280 644,887 588,677 21.53%
-
Net Worth 109,255 108,170 72,553 106,528 104,963 103,981 72,892 30.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 109,255 108,170 72,553 106,528 104,963 103,981 72,892 30.87%
NOSH 75,348 74,600 50,384 75,019 74,974 75,348 53,206 26.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.17% 0.27% 0.27% 0.29% 0.36% 0.37% 0.40% -
ROE 1.78% 2.84% 4.10% 2.57% 2.76% 2.59% 3.65% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,049.32 1,192.34 1,690.84 1,088.46 970.84 859.06 1,110.82 -3.71%
EPS 2.59 4.12 5.90 3.65 3.86 3.57 5.00 -35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.42 1.40 1.38 1.37 3.84%
Adjusted Per Share Value based on latest NOSH - 75,019
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 169.01 190.14 182.11 174.55 155.60 138.37 126.34 21.34%
EPS 0.42 0.66 0.64 0.58 0.62 0.58 0.57 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2312 0.1551 0.2277 0.2244 0.2223 0.1558 30.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.30 0.38 0.38 0.36 0.36 0.34 -
P/RPS 0.03 0.03 0.02 0.03 0.04 0.04 0.03 0.00%
P/EPS 13.54 7.29 6.44 10.42 9.33 10.08 6.80 58.07%
EY 7.39 13.72 15.53 9.59 10.71 9.92 14.71 -36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.26 0.27 0.26 0.26 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.31 0.33 0.31 0.38 0.385 0.39 0.40 -
P/RPS 0.03 0.03 0.02 0.03 0.04 0.05 0.04 -17.40%
P/EPS 11.99 8.02 5.25 10.42 9.98 10.92 8.00 30.86%
EY 8.34 12.47 19.03 9.59 10.02 9.15 12.50 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.22 0.27 0.28 0.28 0.29 -19.31%

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