[EG] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 18.03%
YoY- 1285.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,004,820 988,814 799,710 712,870 1,018,750 797,066 729,026 5.48%
PBT 24,484 31,512 22,108 36,090 3,412 2,454 2,480 46.41%
Tax -1,100 -2,010 -1,400 -400 -300 -100 -418 17.48%
NP 23,384 29,502 20,708 35,690 3,112 2,354 2,062 49.83%
-
NP to SH 23,384 29,502 20,710 35,692 2,576 2,420 2,140 48.91%
-
Tax Rate 4.49% 6.38% 6.33% 1.11% 8.79% 4.07% 16.85% -
Total Cost 981,436 959,312 779,002 677,180 1,015,638 794,712 726,964 5.12%
-
Net Worth 282,336 262,052 126,819 129,448 120,562 110,478 108,496 17.26%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 282,336 262,052 126,819 129,448 120,562 110,478 108,496 17.26%
NOSH 266,344 211,332 116,348 74,825 74,883 75,155 74,825 23.54%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.33% 2.98% 2.59% 5.01% 0.31% 0.30% 0.28% -
ROE 8.28% 11.26% 16.33% 27.57% 2.14% 2.19% 1.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 430.63 467.90 687.34 952.70 1,360.44 1,060.56 974.31 -12.71%
EPS 10.02 13.96 17.80 47.70 3.44 3.22 2.86 23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.24 1.09 1.73 1.61 1.47 1.45 -2.96%
Adjusted Per Share Value based on latest NOSH - 74,861
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 214.87 211.45 171.01 152.44 217.85 170.45 155.90 5.48%
EPS 5.00 6.31 4.43 7.63 0.55 0.52 0.46 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6038 0.5604 0.2712 0.2768 0.2578 0.2362 0.232 17.26%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.665 0.855 1.10 0.645 0.35 0.25 0.35 -
P/RPS 0.15 0.18 0.16 0.07 0.03 0.02 0.04 24.61%
P/EPS 6.64 6.12 6.18 1.35 10.17 7.76 12.24 -9.68%
EY 15.07 16.33 16.18 73.95 9.83 12.88 8.17 10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 1.01 0.37 0.22 0.17 0.24 14.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.585 0.92 0.89 0.70 0.405 0.20 0.31 -
P/RPS 0.14 0.20 0.13 0.07 0.03 0.02 0.03 29.24%
P/EPS 5.84 6.59 5.00 1.47 11.77 6.21 10.84 -9.78%
EY 17.13 15.17 20.00 68.14 8.49 16.10 9.23 10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.74 0.82 0.40 0.25 0.14 0.21 14.75%

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