[EG] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 22.21%
YoY- 141.13%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 771,156 890,184 739,948 514,876 410,980 531,752 526,592 6.55%
PBT 2,484 3,240 2,548 2,444 -5,836 11,652 11,616 -22.65%
Tax -80 -436 -128 -256 -184 -204 -1,188 -36.18%
NP 2,404 2,804 2,420 2,188 -6,020 11,448 10,428 -21.67%
-
NP to SH 2,472 2,984 2,592 2,476 -6,020 11,448 10,428 -21.31%
-
Tax Rate 3.22% 13.46% 5.02% 10.47% - 1.75% 10.23% -
Total Cost 768,752 887,380 737,528 512,688 417,000 520,304 516,164 6.85%
-
Net Worth 110,787 108,170 103,981 101,103 97,230 92,989 87,417 4.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 110,787 108,170 103,981 101,103 97,230 92,989 87,417 4.02%
NOSH 75,365 74,600 75,348 51,583 51,718 51,660 51,726 6.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.31% 0.31% 0.33% 0.42% -1.46% 2.15% 1.98% -
ROE 2.23% 2.76% 2.49% 2.45% -6.19% 12.31% 11.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,023.22 1,193.28 982.03 998.14 794.65 1,029.32 1,018.04 0.08%
EPS 3.28 4.00 3.44 4.80 -11.64 22.16 20.16 -26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.38 1.96 1.88 1.80 1.69 -2.29%
Adjusted Per Share Value based on latest NOSH - 51,583
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 164.91 190.36 158.23 110.10 87.88 113.71 112.61 6.55%
EPS 0.53 0.64 0.55 0.53 -1.29 2.45 2.23 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.2313 0.2224 0.2162 0.2079 0.1989 0.1869 4.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.27 0.30 0.36 0.40 0.26 0.60 0.62 -
P/RPS 0.03 0.03 0.04 0.04 0.03 0.06 0.06 -10.90%
P/EPS 8.23 7.50 10.47 8.33 -2.23 2.71 3.08 17.78%
EY 12.15 13.33 9.56 12.00 -44.77 36.93 32.52 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.26 0.20 0.14 0.33 0.37 -11.30%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.23 0.33 0.39 0.43 0.37 0.51 0.72 -
P/RPS 0.02 0.03 0.04 0.04 0.05 0.05 0.07 -18.82%
P/EPS 7.01 8.25 11.34 8.96 -3.18 2.30 3.57 11.89%
EY 14.26 12.12 8.82 11.16 -31.46 43.45 28.00 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.28 0.22 0.20 0.28 0.43 -15.17%

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