[EG] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 137.42%
YoY- -6.97%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 747,545 552,326 487,660 759,987 607,129 670,213 647,143 2.43%
PBT 21,728 15,548 19,538 3,670 3,710 2,605 3,811 33.62%
Tax -1,700 -1,000 -351 -350 -500 52 -86 64.35%
NP 20,028 14,548 19,187 3,320 3,210 2,657 3,725 32.32%
-
NP to SH 20,028 14,549 19,188 3,058 3,287 2,656 3,835 31.68%
-
Tax Rate 7.82% 6.43% 1.80% 9.54% 13.48% -2.00% 2.26% -
Total Cost 727,517 537,778 468,473 756,667 603,919 667,556 643,418 2.06%
-
Net Worth 268,307 162,641 131,660 123,669 114,558 109,980 106,361 16.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 268,307 162,641 131,660 123,669 114,558 109,980 106,361 16.65%
NOSH 211,265 147,855 74,807 74,950 74,874 74,816 74,902 18.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.68% 2.63% 3.93% 0.44% 0.53% 0.40% 0.58% -
ROE 7.46% 8.95% 14.57% 2.47% 2.87% 2.41% 3.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 353.84 373.56 651.89 1,013.98 810.86 895.80 863.98 -13.81%
EPS 9.48 9.84 25.64 4.08 4.39 3.55 5.12 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.10 1.76 1.65 1.53 1.47 1.42 -1.84%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 159.86 118.11 104.28 162.52 129.83 143.32 138.39 2.43%
EPS 4.28 3.11 4.10 0.65 0.70 0.57 0.82 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.3478 0.2815 0.2645 0.245 0.2352 0.2274 16.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.90 0.86 0.795 0.43 0.22 0.29 0.38 -
P/RPS 0.25 0.23 0.12 0.04 0.03 0.03 0.04 35.68%
P/EPS 9.49 8.74 3.10 10.54 5.01 8.17 7.42 4.18%
EY 10.53 11.44 32.26 9.49 19.95 12.24 13.47 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.45 0.26 0.14 0.20 0.27 17.46%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.855 0.885 0.76 0.575 0.25 0.28 0.38 -
P/RPS 0.24 0.24 0.12 0.06 0.03 0.03 0.04 34.76%
P/EPS 9.02 8.99 2.96 14.09 5.69 7.89 7.42 3.30%
EY 11.09 11.12 33.75 7.10 17.56 12.68 13.47 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.43 0.35 0.16 0.19 0.27 16.33%

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