[EG] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -50.21%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,008,122 712,689 636,075 993,376 800,248 850,227 849,658 2.88%
PBT 24,771 21,224 23,629 6,116 3,750 3,688 1,562 58.43%
Tax -1,791 -4,194 2,726 -3,832 -2,330 -2,299 608 -
NP 22,980 17,030 26,355 2,284 1,420 1,389 2,170 48.13%
-
NP to SH 22,980 17,032 26,479 2,030 1,827 831 2,815 41.85%
-
Tax Rate 7.23% 19.76% -11.54% 62.66% 62.13% 62.34% -38.92% -
Total Cost 985,142 695,659 609,720 991,092 798,828 848,838 847,488 2.53%
-
Net Worth 264,080 181,567 126,333 122,966 114,524 108,860 133,394 12.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,080 181,567 126,333 122,966 114,524 108,860 133,394 12.04%
NOSH 211,264 163,574 74,753 74,979 74,852 75,076 92,634 14.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.28% 2.39% 4.14% 0.23% 0.18% 0.16% 0.26% -
ROE 8.70% 9.38% 20.96% 1.65% 1.60% 0.76% 2.11% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 477.19 435.70 850.90 1,324.86 1,069.10 1,132.49 917.21 -10.30%
EPS 10.88 10.57 35.39 2.71 2.44 1.11 3.75 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.11 1.69 1.64 1.53 1.45 1.44 -2.32%
Adjusted Per Share Value based on latest NOSH - 74,906
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 215.50 152.35 135.97 212.35 171.07 181.75 181.63 2.88%
EPS 4.91 3.64 5.66 0.43 0.39 0.18 0.60 41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.3881 0.2701 0.2629 0.2448 0.2327 0.2852 12.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.815 0.86 0.65 0.88 0.28 0.28 0.38 -
P/RPS 0.17 0.20 0.08 0.07 0.03 0.02 0.04 27.24%
P/EPS 7.49 8.26 1.84 32.50 11.47 25.30 12.50 -8.17%
EY 13.35 12.11 54.50 3.08 8.72 3.95 8.00 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.38 0.54 0.18 0.19 0.26 16.48%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.805 0.875 0.535 0.725 0.31 0.29 0.31 -
P/RPS 0.17 0.20 0.06 0.05 0.03 0.03 0.03 33.48%
P/EPS 7.40 8.40 1.51 26.78 12.70 26.20 10.20 -5.20%
EY 13.51 11.90 66.21 3.73 7.87 3.82 9.80 5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.32 0.44 0.20 0.20 0.22 19.45%

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