[EG] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 50.57%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 911,090 854,790 800,248 787,143 884,247 820,470 850,227 4.70%
PBT 4,229 3,999 3,750 4,793 3,675 3,499 3,688 9.52%
Tax -2,430 -2,410 -2,330 -2,851 -2,140 -2,210 -2,299 3.75%
NP 1,799 1,589 1,420 1,942 1,535 1,289 1,389 18.76%
-
NP to SH 1,905 1,989 1,827 1,462 971 703 831 73.59%
-
Tax Rate 57.46% 60.27% 62.13% 59.48% 58.23% 63.16% 62.34% -
Total Cost 909,291 853,201 798,828 785,201 882,712 819,181 848,838 4.68%
-
Net Worth 120,276 116,999 114,598 114,309 110,156 110,787 108,703 6.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,276 116,999 114,598 114,309 110,156 110,787 108,703 6.95%
NOSH 74,705 75,000 74,900 74,712 74,936 75,365 74,968 -0.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.20% 0.19% 0.18% 0.25% 0.17% 0.16% 0.16% -
ROE 1.58% 1.70% 1.59% 1.28% 0.88% 0.63% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,219.57 1,139.72 1,068.41 1,053.57 1,179.99 1,088.65 1,134.12 4.94%
EPS 2.55 2.65 2.44 1.96 1.30 0.93 1.11 73.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.53 1.53 1.47 1.47 1.45 7.20%
Adjusted Per Share Value based on latest NOSH - 74,712
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 194.76 182.72 171.07 168.26 189.02 175.39 181.75 4.70%
EPS 0.41 0.43 0.39 0.31 0.21 0.15 0.18 72.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2501 0.245 0.2444 0.2355 0.2368 0.2324 6.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.355 0.28 0.22 0.25 0.27 0.28 -
P/RPS 0.03 0.03 0.03 0.02 0.02 0.02 0.02 30.94%
P/EPS 13.73 13.39 11.48 11.24 19.29 28.95 25.26 -33.32%
EY 7.29 7.47 8.71 8.89 5.18 3.45 3.96 50.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.18 0.14 0.17 0.18 0.19 10.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.405 0.345 0.31 0.25 0.20 0.23 0.29 -
P/RPS 0.03 0.03 0.03 0.02 0.02 0.02 0.03 0.00%
P/EPS 15.88 13.01 12.71 12.78 15.43 24.66 26.16 -28.24%
EY 6.30 7.69 7.87 7.83 6.48 4.06 3.82 39.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.16 0.14 0.16 0.20 15.99%

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