[EG] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -58.31%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 712,689 636,075 993,376 800,248 850,227 849,658 591,022 3.16%
PBT 21,224 23,629 6,116 3,750 3,688 1,562 1,931 49.05%
Tax -4,194 2,726 -3,832 -2,330 -2,299 608 412 -
NP 17,030 26,355 2,284 1,420 1,389 2,170 2,343 39.13%
-
NP to SH 17,032 26,479 2,030 1,827 831 2,815 2,661 36.22%
-
Tax Rate 19.76% -11.54% 62.66% 62.13% 62.34% -38.92% -21.34% -
Total Cost 695,659 609,720 991,092 798,828 848,838 847,488 588,679 2.81%
-
Net Worth 181,567 126,333 122,966 114,524 108,860 133,394 71,324 16.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 181,567 126,333 122,966 114,524 108,860 133,394 71,324 16.83%
NOSH 163,574 74,753 74,979 74,852 75,076 92,634 52,061 21.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.39% 4.14% 0.23% 0.18% 0.16% 0.26% 0.40% -
ROE 9.38% 20.96% 1.65% 1.60% 0.76% 2.11% 3.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 435.70 850.90 1,324.86 1,069.10 1,132.49 917.21 1,135.23 -14.73%
EPS 10.57 35.39 2.71 2.44 1.11 3.75 4.50 15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.69 1.64 1.53 1.45 1.44 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 74,900
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 152.40 136.02 212.43 171.13 181.81 181.69 126.39 3.16%
EPS 3.64 5.66 0.43 0.39 0.18 0.60 0.57 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.2702 0.263 0.2449 0.2328 0.2853 0.1525 16.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.86 0.65 0.88 0.28 0.28 0.38 0.34 -
P/RPS 0.20 0.08 0.07 0.03 0.02 0.04 0.03 37.14%
P/EPS 8.26 1.84 32.50 11.47 25.30 12.50 6.65 3.67%
EY 12.11 54.50 3.08 8.72 3.95 8.00 15.03 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.38 0.54 0.18 0.19 0.26 0.25 20.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.875 0.535 0.725 0.31 0.29 0.31 0.40 -
P/RPS 0.20 0.06 0.05 0.03 0.03 0.03 0.04 30.73%
P/EPS 8.40 1.51 26.78 12.70 26.20 10.20 7.83 1.17%
EY 11.90 66.21 3.73 7.87 3.82 9.80 12.78 -1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.32 0.44 0.20 0.20 0.22 0.29 18.16%

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