[EG] YoY Cumulative 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- 136.06%
YoY- 1285.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 502,410 494,407 399,855 356,435 509,375 398,533 364,513 5.48%
PBT 12,242 15,756 11,054 18,045 1,706 1,227 1,240 46.41%
Tax -550 -1,005 -700 -200 -150 -50 -209 17.48%
NP 11,692 14,751 10,354 17,845 1,556 1,177 1,031 49.83%
-
NP to SH 11,692 14,751 10,355 17,846 1,288 1,210 1,070 48.91%
-
Tax Rate 4.49% 6.38% 6.33% 1.11% 8.79% 4.07% 16.85% -
Total Cost 490,718 479,656 389,501 338,590 507,819 397,356 363,482 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 4.14% 5.63% 8.17% 13.79% 1.07% 1.10% 0.99% -
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 215.32 233.95 343.67 476.35 680.22 530.28 487.15 -12.71%
EPS 5.01 6.98 8.90 23.85 1.72 1.61 1.43 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 107.44 105.73 85.51 76.22 108.93 85.22 77.95 5.48%
EPS 2.50 3.15 2.21 3.82 0.28 0.26 0.23 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 0.31 0.37 0.32 0.14 0.05 0.05 0.07 28.11%
P/EPS 13.27 12.25 12.36 2.70 20.35 15.53 24.48 -9.69%
EY 7.54 8.16 8.09 36.98 4.91 6.44 4.09 10.72%
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 0.27 0.39 0.26 0.15 0.06 0.04 0.06 28.46%
P/EPS 11.67 13.18 10.00 2.94 23.55 12.42 21.68 -9.79%
EY 8.57 7.59 10.00 34.07 4.25 8.05 4.61 10.87%
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