[EG] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 95.79%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 399,855 356,435 509,375 398,533 364,513 425,784 288,926 5.56%
PBT 11,054 18,045 1,706 1,227 1,240 2,094 1,915 33.91%
Tax -700 -200 -150 -50 -209 -86 -162 27.60%
NP 10,354 17,845 1,556 1,177 1,031 2,008 1,753 34.42%
-
NP to SH 10,355 17,846 1,288 1,210 1,070 2,095 1,864 33.06%
-
Tax Rate 6.33% 1.11% 8.79% 4.07% 16.85% 4.11% 8.46% -
Total Cost 389,501 338,590 507,819 397,356 363,482 423,776 287,173 5.20%
-
Net Worth 126,819 129,448 120,562 110,478 108,496 104,749 102,236 3.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 126,819 129,448 120,562 110,478 108,496 104,749 102,236 3.65%
NOSH 116,348 74,825 74,883 75,155 74,825 74,821 51,634 14.49%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.59% 5.01% 0.31% 0.30% 0.28% 0.47% 0.61% -
ROE 8.17% 13.79% 1.07% 1.10% 0.99% 2.00% 1.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 343.67 476.35 680.22 530.28 487.15 569.07 559.56 -7.79%
EPS 8.90 23.85 1.72 1.61 1.43 2.80 3.61 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.73 1.61 1.47 1.45 1.40 1.98 -9.46%
Adjusted Per Share Value based on latest NOSH - 74,936
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.48 76.19 108.89 85.19 77.92 91.02 61.76 5.56%
EPS 2.21 3.81 0.28 0.26 0.23 0.45 0.40 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2711 0.2767 0.2577 0.2362 0.2319 0.2239 0.2185 3.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.10 0.645 0.35 0.25 0.35 0.36 0.43 -
P/RPS 0.32 0.14 0.05 0.05 0.07 0.06 0.08 25.97%
P/EPS 12.36 2.70 20.35 15.53 24.48 12.86 11.91 0.61%
EY 8.09 36.98 4.91 6.44 4.09 7.78 8.40 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.37 0.22 0.17 0.24 0.26 0.22 28.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 28/02/14 28/02/13 28/02/12 25/02/11 19/02/10 -
Price 0.89 0.70 0.405 0.20 0.31 0.385 0.41 -
P/RPS 0.26 0.15 0.06 0.04 0.06 0.07 0.07 24.43%
P/EPS 10.00 2.94 23.55 12.42 21.68 13.75 11.36 -2.10%
EY 10.00 34.07 4.25 8.05 4.61 7.27 8.80 2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.25 0.14 0.21 0.28 0.21 25.47%

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