[EG] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 6.0%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 774,760 989,324 771,156 890,184 739,948 514,876 410,980 11.13%
PBT 31,036 3,480 2,484 3,240 2,548 2,444 -5,836 -
Tax -800 -400 -80 -436 -128 -256 -184 27.74%
NP 30,236 3,080 2,404 2,804 2,420 2,188 -6,020 -
-
NP to SH 30,240 3,120 2,472 2,984 2,592 2,476 -6,020 -
-
Tax Rate 2.58% 11.49% 3.22% 13.46% 5.02% 10.47% - -
Total Cost 744,524 986,244 768,752 887,380 737,528 512,688 417,000 10.13%
-
Net Worth 125,875 116,999 110,787 108,170 103,981 101,103 97,230 4.39%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 125,875 116,999 110,787 108,170 103,981 101,103 97,230 4.39%
NOSH 74,925 75,000 75,365 74,600 75,348 51,583 51,718 6.36%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.90% 0.31% 0.31% 0.31% 0.33% 0.42% -1.46% -
ROE 24.02% 2.67% 2.23% 2.76% 2.49% 2.45% -6.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,034.04 1,319.10 1,023.22 1,193.28 982.03 998.14 794.65 4.48%
EPS 40.36 4.16 3.28 4.00 3.44 4.80 -11.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.56 1.47 1.45 1.38 1.96 1.88 -1.85%
Adjusted Per Share Value based on latest NOSH - 74,600
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 165.68 211.56 164.91 190.36 158.23 110.10 87.88 11.14%
EPS 6.47 0.67 0.53 0.64 0.55 0.53 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2502 0.2369 0.2313 0.2224 0.2162 0.2079 4.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.70 0.355 0.27 0.30 0.36 0.40 0.26 -
P/RPS 0.07 0.03 0.03 0.03 0.04 0.04 0.03 15.15%
P/EPS 1.73 8.53 8.23 7.50 10.47 8.33 -2.23 -
EY 57.66 11.72 12.15 13.33 9.56 12.00 -44.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.18 0.21 0.26 0.20 0.14 20.08%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 28/11/13 29/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.56 0.345 0.23 0.33 0.39 0.43 0.37 -
P/RPS 0.05 0.03 0.02 0.03 0.04 0.04 0.05 0.00%
P/EPS 1.39 8.29 7.01 8.25 11.34 8.96 -3.18 -
EY 72.07 12.06 14.26 12.12 8.82 11.16 -31.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.16 0.23 0.28 0.22 0.20 8.70%

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