[EG] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -23.78%
YoY- -38.13%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,509,418 1,110,932 1,184,254 1,123,622 1,032,194 1,004,820 988,814 7.30%
PBT 37,626 20,246 19,246 12,232 19,284 24,484 31,512 2.99%
Tax -1,278 -536 -240 -424 -200 -1,100 -2,010 -7.26%
NP 36,348 19,710 19,006 11,808 19,084 23,384 29,502 3.53%
-
NP to SH 36,348 19,710 19,006 11,808 19,084 23,384 29,502 3.53%
-
Tax Rate 3.40% 2.65% 1.25% 3.47% 1.04% 4.49% 6.38% -
Total Cost 1,473,070 1,091,222 1,165,248 1,111,814 1,013,110 981,436 959,312 7.40%
-
Net Worth 412,805 387,215 307,066 341,817 337,916 282,336 262,052 7.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 412,805 387,215 307,066 341,817 337,916 282,336 262,052 7.86%
NOSH 426,873 380,254 336,627 275,008 269,872 266,344 211,332 12.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.41% 1.77% 1.60% 1.05% 1.85% 2.33% 2.98% -
ROE 8.81% 5.09% 6.19% 3.45% 5.65% 8.28% 11.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 358.34 292.64 416.52 437.20 387.93 430.63 467.90 -4.34%
EPS 8.62 5.20 6.68 4.60 7.18 10.02 13.96 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.02 1.08 1.33 1.27 1.21 1.24 -3.84%
Adjusted Per Share Value based on latest NOSH - 275,008
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 322.66 237.48 253.15 240.19 220.65 214.80 211.37 7.30%
EPS 7.77 4.21 4.06 2.52 4.08 5.00 6.31 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8824 0.8277 0.6564 0.7307 0.7223 0.6035 0.5602 7.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.54 0.58 0.59 0.395 0.49 0.665 0.855 -
P/RPS 0.15 0.20 0.14 0.09 0.13 0.15 0.18 -2.99%
P/EPS 6.26 11.17 8.83 8.60 6.83 6.64 6.12 0.37%
EY 15.98 8.95 11.33 11.63 14.64 15.07 16.33 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.55 0.30 0.39 0.55 0.69 -3.70%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 24/02/17 -
Price 0.86 0.55 0.90 0.31 0.465 0.585 0.92 -
P/RPS 0.24 0.19 0.22 0.07 0.12 0.14 0.20 3.08%
P/EPS 9.97 10.59 13.46 6.75 6.48 5.84 6.59 7.14%
EY 10.03 9.44 7.43 14.82 15.42 17.13 15.17 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.54 0.83 0.23 0.37 0.48 0.74 2.92%

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