[EG] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -80.97%
YoY- -33.35%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 256,650 247,914 234,706 190,877 193,690 247,331 192,789 4.88%
PBT 5,327 7,686 7,547 5,338 7,759 870 621 43.05%
Tax -50 -50 -400 -300 -200 -100 -20 16.49%
NP 5,277 7,636 7,147 5,038 7,559 770 601 43.60%
-
NP to SH 5,277 7,636 7,148 5,039 7,560 780 618 42.94%
-
Tax Rate 0.94% 0.65% 5.30% 5.62% 2.58% 11.49% 3.22% -
Total Cost 251,373 240,278 227,559 185,839 186,131 246,561 192,188 4.57%
-
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 323,954 272,865 247,430 155,932 125,875 116,999 110,787 19.57%
NOSH 268,182 211,523 211,479 76,814 74,925 75,000 75,365 23.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.06% 3.08% 3.05% 2.64% 3.90% 0.31% 0.31% -
ROE 1.63% 2.80% 2.89% 3.23% 6.01% 0.67% 0.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 95.86 117.20 110.98 248.49 258.51 329.77 255.80 -15.08%
EPS 1.97 3.61 3.38 6.56 10.09 1.04 0.82 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.29 1.17 2.03 1.68 1.56 1.47 -3.19%
Adjusted Per Share Value based on latest NOSH - 76,814
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.86 53.00 50.17 40.80 41.40 52.87 41.21 4.88%
EPS 1.13 1.63 1.53 1.08 1.62 0.17 0.13 43.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6925 0.5833 0.5289 0.3333 0.2691 0.2501 0.2368 19.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.54 0.695 0.84 0.61 0.70 0.355 0.27 -
P/RPS 0.56 0.59 0.76 0.25 0.27 0.11 0.11 31.14%
P/EPS 27.40 19.25 24.85 9.30 6.94 34.13 32.93 -3.01%
EY 3.65 5.19 4.02 10.75 14.41 2.93 3.04 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.72 0.30 0.42 0.23 0.18 16.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 30/11/16 30/11/15 28/11/14 28/11/13 29/11/12 -
Price 0.485 0.67 0.815 0.815 0.56 0.345 0.23 -
P/RPS 0.51 0.57 0.73 0.33 0.22 0.10 0.09 33.50%
P/EPS 24.61 18.56 24.11 12.42 5.55 33.17 28.05 -2.15%
EY 4.06 5.39 4.15 8.05 18.02 3.01 3.57 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.70 0.40 0.33 0.22 0.16 16.49%

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