[EG] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -16.12%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 840,436 939,735 993,376 953,106 911,090 854,790 800,248 3.31%
PBT 22,455 13,005 6,116 3,710 4,229 3,999 3,750 228.67%
Tax -3,882 -3,932 -3,832 -2,180 -2,430 -2,410 -2,330 40.40%
NP 18,573 9,073 2,284 1,530 1,799 1,589 1,420 452.53%
-
NP to SH 18,588 8,810 2,030 1,598 1,905 1,989 1,827 367.54%
-
Tax Rate 17.29% 30.23% 62.66% 58.76% 57.46% 60.27% 62.13% -
Total Cost 821,863 930,662 991,092 951,576 909,291 853,201 798,828 1.90%
-
Net Worth 129,510 125,875 122,847 123,750 120,276 116,999 114,598 8.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 129,510 125,875 122,847 123,750 120,276 116,999 114,598 8.47%
NOSH 74,861 74,925 74,906 75,000 74,705 75,000 74,900 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.21% 0.97% 0.23% 0.16% 0.20% 0.19% 0.18% -
ROE 14.35% 7.00% 1.65% 1.29% 1.58% 1.70% 1.59% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,122.65 1,254.22 1,326.15 1,270.81 1,219.57 1,139.72 1,068.41 3.34%
EPS 24.83 11.76 2.71 2.13 2.55 2.65 2.44 367.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 1.64 1.65 1.61 1.56 1.53 8.51%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 179.66 200.88 212.35 203.74 194.76 182.72 171.07 3.31%
EPS 3.97 1.88 0.43 0.34 0.41 0.43 0.39 367.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2768 0.2691 0.2626 0.2645 0.2571 0.2501 0.245 8.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.645 0.70 0.88 0.43 0.35 0.355 0.28 -
P/RPS 0.06 0.06 0.07 0.03 0.03 0.03 0.03 58.53%
P/EPS 2.60 5.95 32.47 20.18 13.73 13.39 11.48 -62.74%
EY 38.50 16.80 3.08 4.96 7.29 7.47 8.71 168.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.54 0.26 0.22 0.23 0.18 61.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.70 0.56 0.725 0.575 0.405 0.345 0.31 -
P/RPS 0.06 0.04 0.05 0.05 0.03 0.03 0.03 58.53%
P/EPS 2.82 4.76 26.75 26.99 15.88 13.01 12.71 -63.24%
EY 35.47 21.00 3.74 3.71 6.30 7.69 7.87 172.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.44 0.35 0.25 0.22 0.20 58.53%

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