Highlights

[MYEG] QoQ Quarter Result on 2015-09-30 [#1]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     24.19%    YoY -     136.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 87,370 70,126 63,491 60,741 45,060 38,973 29,765 105.14%
  QoQ % 24.59% 10.45% 4.53% 34.80% 15.62% 30.94% -
  Horiz. % 293.53% 235.60% 213.31% 204.07% 151.39% 130.94% 100.00%
PBT 50,894 33,408 30,647 28,277 22,743 19,174 14,166 134.76%
  QoQ % 52.34% 9.01% 8.38% 24.33% 18.61% 35.35% -
  Horiz. % 359.27% 235.83% 216.34% 199.61% 160.55% 135.35% 100.00%
Tax 57 -250 -385 -129 186 -128 -118 -
  QoQ % 122.80% 35.06% -198.45% -169.35% 245.31% -8.47% -
  Horiz. % -48.31% 211.86% 326.27% 109.32% -157.63% 108.47% 100.00%
NP 50,951 33,158 30,262 28,148 22,929 19,046 14,048 136.25%
  QoQ % 53.66% 9.57% 7.51% 22.76% 20.39% 35.58% -
  Horiz. % 362.69% 236.03% 215.42% 200.37% 163.22% 135.58% 100.00%
NP to SH 50,950 33,108 30,316 28,498 22,948 19,069 14,086 135.82%
  QoQ % 53.89% 9.21% 6.38% 24.19% 20.34% 35.38% -
  Horiz. % 361.71% 235.04% 215.22% 202.31% 162.91% 135.38% 100.00%
Tax Rate -0.11 % 0.75 % 1.26 % 0.46 % -0.82 % 0.67 % 0.83 % -
  QoQ % -114.67% -40.48% 173.91% 156.10% -222.39% -19.28% -
  Horiz. % -13.25% 90.36% 151.81% 55.42% -98.80% 80.72% 100.00%
Total Cost 36,419 36,968 33,229 32,593 22,131 19,927 15,717 75.20%
  QoQ % -1.49% 11.25% 1.95% 47.27% 11.06% 26.79% -
  Horiz. % 231.72% 235.21% 211.42% 207.37% 140.81% 126.79% 100.00%
Net Worth 269,809 355,201 348,148 294,716 137,561 254,928 224,730 12.97%
  QoQ % -24.04% 2.03% 18.13% 114.24% -46.04% 13.44% -
  Horiz. % 120.06% 158.06% 154.92% 131.14% 61.21% 113.44% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 31,599 - 6,063 - 16,908 - 2,934 388.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,076.79% 0.00% 206.61% 0.00% 576.17% 0.00% 100.00%
Div Payout % 62.02 % - % 20.00 % - % 73.68 % - % 20.83 % 107.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.74% 0.00% 96.02% 0.00% 353.72% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 269,809 355,201 348,148 294,716 137,561 254,928 224,730 12.97%
  QoQ % -24.04% 2.03% 18.13% 114.24% -46.04% 13.44% -
  Horiz. % 120.06% 158.06% 154.92% 131.14% 61.21% 113.44% 100.00%
NOSH 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 1,191,812 586,916 158.12%
  QoQ % 2.78% 95.02% 2.12% -1.68% 1.34% 103.06% -
  Horiz. % 414.15% 402.93% 206.61% 202.31% 205.78% 203.06% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 58.32 % 47.28 % 47.66 % 46.34 % 50.89 % 48.87 % 47.20 % 15.16%
  QoQ % 23.35% -0.80% 2.85% -8.94% 4.13% 3.54% -
  Horiz. % 123.56% 100.17% 100.97% 98.18% 107.82% 103.54% 100.00%
ROE 18.88 % 9.32 % 8.71 % 9.67 % 16.68 % 7.48 % 6.27 % 108.66%
  QoQ % 102.58% 7.00% -9.93% -42.03% 122.99% 19.30% -
  Horiz. % 301.12% 148.64% 138.92% 154.23% 266.03% 119.30% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.59 2.97 5.24 5.12 3.73 3.27 5.07 -20.57%
  QoQ % 20.88% -43.32% 2.34% 37.27% 14.07% -35.50% -
  Horiz. % 70.81% 58.58% 103.35% 100.99% 73.57% 64.50% 100.00%
EPS 1.40 1.40 2.50 2.40 1.00 1.60 2.40 -30.21%
  QoQ % 0.00% -44.00% 4.17% 140.00% -37.50% -33.33% -
  Horiz. % 58.33% 58.33% 104.17% 100.00% 41.67% 66.67% 100.00%
DPS 1.30 0.00 0.50 0.00 1.40 0.00 0.50 89.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 260.00% 0.00% 100.00% 0.00% 280.00% 0.00% 100.00%
NAPS 0.1110 0.1502 0.2871 0.2482 0.1139 0.2139 0.3829 -56.23%
  QoQ % -26.10% -47.68% 15.67% 117.91% -46.75% -44.14% -
  Horiz. % 28.99% 39.23% 74.98% 64.82% 29.75% 55.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.42 1.94 1.76 1.68 1.25 1.08 0.83 104.22%
  QoQ % 24.74% 10.23% 4.76% 34.40% 15.74% 30.12% -
  Horiz. % 291.57% 233.73% 212.05% 202.41% 150.60% 130.12% 100.00%
EPS 1.41 0.92 0.84 0.79 0.64 0.53 0.39 135.75%
  QoQ % 53.26% 9.52% 6.33% 23.44% 20.75% 35.90% -
  Horiz. % 361.54% 235.90% 215.38% 202.56% 164.10% 135.90% 100.00%
DPS 0.88 0.00 0.17 0.00 0.47 0.00 0.08 395.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,100.00% 0.00% 212.50% 0.00% 587.50% 0.00% 100.00%
NAPS 0.0748 0.0985 0.0965 0.0817 0.0381 0.0707 0.0623 12.98%
  QoQ % -24.06% 2.07% 18.12% 114.44% -46.11% 13.48% -
  Horiz. % 120.06% 158.11% 154.90% 131.14% 61.16% 113.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.9700 2.1400 4.3200 2.8100 2.7800 2.7900 4.2200 -
P/RPS 54.81 72.17 82.51 54.93 74.51 85.32 83.21 -24.31%
  QoQ % -24.05% -12.53% 50.21% -26.28% -12.67% 2.54% -
  Horiz. % 65.87% 86.73% 99.16% 66.01% 89.54% 102.54% 100.00%
P/EPS 93.98 152.86 172.80 117.08 146.31 174.38 175.83 -34.16%
  QoQ % -38.52% -11.54% 47.59% -19.98% -16.10% -0.82% -
  Horiz. % 53.45% 86.94% 98.28% 66.59% 83.21% 99.18% 100.00%
EY 1.06 0.65 0.58 0.85 0.68 0.57 0.57 51.28%
  QoQ % 63.08% 12.07% -31.76% 25.00% 19.30% 0.00% -
  Horiz. % 185.96% 114.04% 101.75% 149.12% 119.30% 100.00% 100.00%
DY 0.66 0.00 0.12 0.00 0.50 0.00 0.12 211.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 550.00% 0.00% 100.00% 0.00% 416.67% 0.00% 100.00%
P/NAPS 17.75 14.25 15.05 11.32 24.41 13.04 11.02 37.45%
  QoQ % 24.56% -5.32% 32.95% -53.63% 87.19% 18.33% -
  Horiz. % 161.07% 129.31% 136.57% 102.72% 221.51% 118.33% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.0700 2.0500 2.1700 3.5100 2.6000 2.4800 2.5000 -
P/RPS 57.59 69.13 41.45 68.62 69.69 75.84 49.30 10.93%
  QoQ % -16.69% 66.78% -39.59% -1.54% -8.11% 53.83% -
  Horiz. % 116.82% 140.22% 84.08% 139.19% 141.36% 153.83% 100.00%
P/EPS 98.76 146.43 86.80 146.25 136.84 155.00 104.17 -3.50%
  QoQ % -32.55% 68.70% -40.65% 6.88% -11.72% 48.80% -
  Horiz. % 94.81% 140.57% 83.33% 140.40% 131.36% 148.80% 100.00%
EY 1.01 0.68 1.15 0.68 0.73 0.65 0.96 3.45%
  QoQ % 48.53% -40.87% 69.12% -6.85% 12.31% -32.29% -
  Horiz. % 105.21% 70.83% 119.79% 70.83% 76.04% 67.71% 100.00%
DY 0.63 0.00 0.23 0.00 0.54 0.00 0.20 115.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 315.00% 0.00% 115.00% 0.00% 270.00% 0.00% 100.00%
P/NAPS 18.65 13.65 7.56 14.14 22.83 11.59 6.53 101.43%
  QoQ % 36.63% 80.56% -46.53% -38.06% 96.98% 77.49% -
  Horiz. % 285.60% 209.04% 115.77% 216.54% 349.62% 177.49% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers