[EG] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.57%
YoY- 488.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 797,066 729,026 851,568 577,852 368,350 470,662 501,698 8.01%
PBT 2,454 2,480 4,188 3,830 -868 7,940 10,792 -21.85%
Tax -100 -418 -172 -324 -92 -106 -824 -29.61%
NP 2,354 2,062 4,016 3,506 -960 7,834 9,968 -21.36%
-
NP to SH 2,420 2,140 4,190 3,728 -960 7,834 9,968 -20.99%
-
Tax Rate 4.07% 16.85% 4.11% 8.46% - 1.34% 7.64% -
Total Cost 794,712 726,964 847,552 574,346 369,310 462,828 491,730 8.32%
-
Net Worth 110,478 108,496 104,749 102,236 97,548 94,049 89,443 3.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 110,478 108,496 104,749 102,236 97,548 94,049 89,443 3.57%
NOSH 75,155 74,825 74,821 51,634 51,612 51,675 51,701 6.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.30% 0.28% 0.47% 0.61% -0.26% 1.66% 1.99% -
ROE 2.19% 1.97% 4.00% 3.65% -0.98% 8.33% 11.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,060.56 974.31 1,138.13 1,119.12 713.68 910.80 970.38 1.49%
EPS 3.22 2.86 5.60 7.22 -1.86 15.16 19.28 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.40 1.98 1.89 1.82 1.73 -2.67%
Adjusted Per Share Value based on latest NOSH - 51,659
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 170.45 155.90 182.10 123.57 78.77 100.65 107.28 8.01%
EPS 0.52 0.46 0.90 0.80 -0.21 1.68 2.13 -20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.232 0.224 0.2186 0.2086 0.2011 0.1913 3.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.25 0.35 0.36 0.43 0.14 0.50 0.71 -
P/RPS 0.02 0.04 0.03 0.04 0.02 0.05 0.07 -18.82%
P/EPS 7.76 12.24 6.43 5.96 -7.53 3.30 3.68 13.22%
EY 12.88 8.17 15.56 16.79 -13.29 30.32 27.15 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.26 0.22 0.07 0.27 0.41 -13.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 19/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.20 0.31 0.385 0.41 0.20 0.48 0.71 -
P/RPS 0.02 0.03 0.03 0.04 0.03 0.05 0.07 -18.82%
P/EPS 6.21 10.84 6.88 5.68 -10.75 3.17 3.68 9.10%
EY 16.10 9.23 14.55 17.61 -9.30 31.58 27.15 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.28 0.21 0.11 0.26 0.41 -16.38%

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