[EG] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.3%
YoY- 522.22%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Revenue 884,247 790,654 727,880 473,023 312,683 443,299 486,743 10.44%
PBT 3,675 822 2,110 4,386 -4,200 6,069 9,181 -14.13%
Tax -2,140 485 490 -126 3,165 -1,608 -2,833 -4.56%
NP 1,535 1,307 2,600 4,260 -1,035 4,461 6,348 -21.04%
-
NP to SH 971 1,948 2,892 4,370 -1,035 4,461 6,348 -26.83%
-
Tax Rate 58.23% -59.00% -23.22% 2.87% - 26.50% 30.86% -
Total Cost 882,712 789,347 725,280 468,763 313,718 438,838 480,395 10.65%
-
Net Worth 110,156 109,255 104,963 102,286 97,840 94,122 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Net Worth 110,156 109,255 104,963 102,286 97,840 94,122 0 -
NOSH 74,936 75,348 74,974 51,659 51,767 51,715 51,673 6.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
NP Margin 0.17% 0.17% 0.36% 0.90% -0.33% 1.01% 1.30% -
ROE 0.88% 1.78% 2.76% 4.27% -1.06% 4.74% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
RPS 1,179.99 1,049.32 970.84 915.65 604.01 857.18 941.95 3.82%
EPS 1.30 2.59 3.86 8.46 -2.00 8.63 12.28 -31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.40 1.98 1.89 1.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,659
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
RPS 189.02 169.01 155.60 101.12 66.84 94.76 104.05 10.44%
EPS 0.21 0.42 0.62 0.93 -0.22 0.95 1.36 -26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2336 0.2244 0.2187 0.2092 0.2012 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.25 0.35 0.36 0.43 0.14 0.50 0.71 -
P/RPS 0.02 0.03 0.04 0.05 0.02 0.06 0.08 -20.60%
P/EPS 19.29 13.54 9.33 5.08 -7.00 5.80 5.78 22.21%
EY 5.18 7.39 10.71 19.67 -14.28 17.25 17.30 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.26 0.22 0.07 0.27 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 19/02/10 27/02/09 28/02/08 - -
Price 0.20 0.31 0.385 0.41 0.20 0.48 0.00 -
P/RPS 0.02 0.03 0.04 0.04 0.03 0.06 0.00 -
P/EPS 15.43 11.99 9.98 4.85 -10.00 5.56 0.00 -
EY 6.48 8.34 10.02 20.63 -10.00 17.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.28 0.21 0.11 0.26 0.00 -

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