[EG] YoY Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 58.2%
YoY- 85.99%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,105,180 861,462 823,745 773,173 732,546 758,468 747,545 6.72%
PBT 28,881 15,828 13,945 665 11,448 16,488 21,728 4.85%
Tax -129 -369 -240 -212 -150 -591 -1,700 -34.92%
NP 28,752 15,459 13,705 453 11,298 15,897 20,028 6.20%
-
NP to SH 28,752 15,459 13,705 453 11,298 15,897 20,028 6.20%
-
Tax Rate 0.45% 2.33% 1.72% 31.88% 1.31% 3.58% 7.82% -
Total Cost 1,076,428 846,003 810,040 772,720 721,248 742,571 727,517 6.74%
-
Net Worth 431,768 377,805 314,290 352,288 333,158 295,459 268,307 8.24%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 431,768 377,805 314,290 352,288 333,158 295,459 268,307 8.24%
NOSH 430,873 416,475 378,717 275,008 271,230 266,348 211,265 12.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.60% 1.79% 1.66% 0.06% 1.54% 2.10% 2.68% -
ROE 6.66% 4.09% 4.36% 0.13% 3.39% 5.38% 7.46% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 261.09 223.46 267.34 300.68 274.85 310.62 353.84 -4.93%
EPS 6.79 4.01 4.45 0.18 4.24 6.51 9.48 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 1.02 1.37 1.25 1.21 1.27 -3.58%
Adjusted Per Share Value based on latest NOSH - 430,873
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 236.25 184.15 176.09 165.28 156.59 162.13 159.80 6.72%
EPS 6.15 3.30 2.93 0.10 2.42 3.40 4.28 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.8076 0.6718 0.7531 0.7122 0.6316 0.5735 8.25%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.22 0.58 0.755 0.255 0.46 0.54 0.90 -
P/RPS 0.47 0.26 0.28 0.08 0.17 0.17 0.25 11.08%
P/EPS 17.96 14.46 16.97 144.75 10.85 8.29 9.49 11.21%
EY 5.57 6.91 5.89 0.69 9.22 12.06 10.53 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.59 0.74 0.19 0.37 0.45 0.71 9.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 24/05/22 28/05/21 19/06/20 30/05/19 31/05/18 31/05/17 -
Price 1.20 0.535 0.685 0.40 0.415 0.495 0.855 -
P/RPS 0.46 0.24 0.26 0.13 0.15 0.16 0.24 11.44%
P/EPS 17.67 13.34 15.40 227.06 9.79 7.60 9.02 11.85%
EY 5.66 7.50 6.49 0.44 10.21 13.15 11.09 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.55 0.67 0.29 0.33 0.41 0.67 9.88%

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