[EG] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 171.65%
YoY- 23.76%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 552,326 487,660 759,987 607,129 670,213 647,143 423,875 4.50%
PBT 15,548 19,538 3,670 3,710 2,605 3,811 4,078 24.96%
Tax -1,000 -351 -350 -500 52 -86 -252 25.79%
NP 14,548 19,187 3,320 3,210 2,657 3,725 3,826 24.90%
-
NP to SH 14,549 19,188 3,058 3,287 2,656 3,835 3,919 24.41%
-
Tax Rate 6.43% 1.80% 9.54% 13.48% -2.00% 2.26% 6.18% -
Total Cost 537,778 468,473 756,667 603,919 667,556 643,418 420,049 4.19%
-
Net Worth 162,641 131,660 123,669 114,558 109,980 106,361 104,300 7.67%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 162,641 131,660 123,669 114,558 109,980 106,361 104,300 7.67%
NOSH 147,855 74,807 74,950 74,874 74,816 74,902 51,633 19.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.63% 3.93% 0.44% 0.53% 0.40% 0.58% 0.90% -
ROE 8.95% 14.57% 2.47% 2.87% 2.41% 3.61% 3.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 373.56 651.89 1,013.98 810.86 895.80 863.98 820.93 -12.28%
EPS 9.84 25.64 4.08 4.39 3.55 5.12 7.59 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.76 1.65 1.53 1.47 1.42 2.02 -9.62%
Adjusted Per Share Value based on latest NOSH - 74,712
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 118.07 104.24 162.46 129.78 143.27 138.34 90.61 4.50%
EPS 3.11 4.10 0.65 0.70 0.57 0.82 0.84 24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3477 0.2814 0.2644 0.2449 0.2351 0.2274 0.223 7.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.86 0.795 0.43 0.22 0.29 0.38 0.37 -
P/RPS 0.23 0.12 0.04 0.03 0.03 0.04 0.05 28.93%
P/EPS 8.74 3.10 10.54 5.01 8.17 7.42 4.87 10.22%
EY 11.44 32.26 9.49 19.95 12.24 13.47 20.51 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.26 0.14 0.20 0.27 0.18 27.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 25/05/10 -
Price 0.885 0.76 0.575 0.25 0.28 0.38 0.40 -
P/RPS 0.24 0.12 0.06 0.03 0.03 0.04 0.05 29.84%
P/EPS 8.99 2.96 14.09 5.69 7.89 7.42 5.27 9.30%
EY 11.12 33.75 7.10 17.56 12.68 13.47 18.98 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.16 0.19 0.27 0.20 25.96%

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