[EG] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.3%
YoY- 1036.42%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,021,045 907,908 700,741 721,049 953,106 787,143 872,728 2.64%
PBT 19,531 27,404 19,639 21,984 3,710 4,793 356 94.87%
Tax -682 -4,894 2,077 -3,833 -2,180 -2,851 746 -
NP 18,849 22,510 21,716 18,151 1,530 1,942 1,102 60.48%
-
NP to SH 18,849 22,511 21,840 18,160 1,598 1,462 1,636 50.25%
-
Tax Rate 3.49% 17.86% -10.58% 17.44% 58.76% 59.48% -209.55% -
Total Cost 1,002,196 885,398 679,025 702,898 951,576 785,201 871,626 2.35%
-
Net Worth 295,459 268,071 162,443 131,950 123,750 114,309 107,438 18.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 295,459 268,071 162,443 131,950 123,750 114,309 107,438 18.35%
NOSH 266,348 211,080 147,676 74,972 75,000 74,712 73,087 24.03%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.85% 2.48% 3.10% 2.52% 0.16% 0.25% 0.13% -
ROE 6.38% 8.40% 13.44% 13.76% 1.29% 1.28% 1.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 418.15 430.13 474.51 961.76 1,270.81 1,053.57 1,194.09 -16.03%
EPS 7.72 10.66 14.79 24.22 2.13 1.96 2.24 22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.27 1.10 1.76 1.65 1.53 1.47 -3.19%
Adjusted Per Share Value based on latest NOSH - 74,972
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 218.26 194.08 149.79 154.14 203.74 168.26 186.56 2.64%
EPS 4.03 4.81 4.67 3.88 0.34 0.31 0.35 50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6316 0.573 0.3472 0.2821 0.2645 0.2444 0.2297 18.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.54 0.90 0.86 0.795 0.43 0.22 0.29 -
P/RPS 0.13 0.21 0.18 0.08 0.03 0.02 0.02 36.59%
P/EPS 7.00 8.44 5.82 3.28 20.18 11.24 12.96 -9.75%
EY 14.29 11.85 17.20 30.47 4.96 8.89 7.72 10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.78 0.45 0.26 0.14 0.20 14.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 29/05/14 31/05/13 31/05/12 -
Price 0.495 0.855 0.885 0.76 0.575 0.25 0.28 -
P/RPS 0.12 0.20 0.19 0.08 0.05 0.02 0.02 34.78%
P/EPS 6.41 8.02 5.98 3.14 26.99 12.78 12.51 -10.54%
EY 15.59 12.47 16.71 31.87 3.71 7.83 7.99 11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.67 0.80 0.43 0.35 0.16 0.19 13.67%

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