[EG] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -16.02%
YoY- -40.18%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 884,247 820,470 850,227 872,728 790,654 889,484 851,925 2.50%
PBT 3,675 3,499 3,688 356 822 1,849 1,676 68.37%
Tax -2,140 -2,210 -2,299 746 485 532 609 -
NP 1,535 1,289 1,389 1,102 1,307 2,381 2,285 -23.20%
-
NP to SH 971 703 831 1,636 1,948 3,071 2,973 -52.41%
-
Tax Rate 58.23% 63.16% 62.34% -209.55% -59.00% -28.77% -36.34% -
Total Cost 882,712 819,181 848,838 871,626 789,347 887,103 849,640 2.56%
-
Net Worth 110,156 110,787 108,703 107,438 109,255 108,170 72,553 31.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 110,156 110,787 108,703 107,438 109,255 108,170 72,553 31.93%
NOSH 74,936 75,365 74,968 73,087 75,348 74,600 50,384 30.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.17% 0.16% 0.16% 0.13% 0.17% 0.27% 0.27% -
ROE 0.88% 0.63% 0.76% 1.52% 1.78% 2.84% 4.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,179.99 1,088.65 1,134.12 1,194.09 1,049.32 1,192.34 1,690.84 -21.23%
EPS 1.30 0.93 1.11 2.24 2.59 4.12 5.90 -63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.47 1.45 1.45 1.44 1.37%
Adjusted Per Share Value based on latest NOSH - 73,087
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 189.02 175.39 181.75 186.56 169.01 190.14 182.11 2.50%
EPS 0.21 0.15 0.18 0.35 0.42 0.66 0.64 -52.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2368 0.2324 0.2297 0.2336 0.2312 0.1551 31.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.27 0.28 0.29 0.35 0.30 0.38 -
P/RPS 0.02 0.02 0.02 0.02 0.03 0.03 0.02 0.00%
P/EPS 19.29 28.95 25.26 12.96 13.54 7.29 6.44 107.10%
EY 5.18 3.45 3.96 7.72 7.39 13.72 15.53 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.19 0.20 0.24 0.21 0.26 -24.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.20 0.23 0.29 0.28 0.31 0.33 0.31 -
P/RPS 0.02 0.02 0.03 0.02 0.03 0.03 0.02 0.00%
P/EPS 15.43 24.66 26.16 12.51 11.99 8.02 5.25 104.51%
EY 6.48 4.06 3.82 7.99 8.34 12.47 19.03 -51.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.20 0.19 0.21 0.23 0.22 -25.91%

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