Highlights

[MYEG] YoY Quarter Result on 2014-12-31 [#2]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     16.97%    YoY -     25.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 111,530 88,664 63,491 29,765 23,463 19,191 16,918 35.21%
  YoY % 25.79% 39.65% 113.31% 26.86% 22.26% 13.44% -
  Horiz. % 659.24% 524.08% 375.29% 175.94% 138.69% 113.44% 100.00%
PBT 58,481 47,164 30,647 14,166 11,295 8,140 6,725 41.33%
  YoY % 23.99% 53.89% 116.34% 25.42% 38.76% 21.04% -
  Horiz. % 869.61% 701.32% 455.72% 210.65% 167.96% 121.04% 100.00%
Tax -369 -162 -385 -118 -90 -28 -25 53.81%
  YoY % -127.78% 57.92% -226.27% -31.11% -221.43% -12.00% -
  Horiz. % 1,476.00% 648.00% 1,540.00% 472.00% 360.00% 112.00% 100.00%
NP 58,112 47,002 30,262 14,048 11,205 8,112 6,700 41.27%
  YoY % 23.64% 55.32% 115.42% 25.37% 38.13% 21.07% -
  Horiz. % 867.34% 701.52% 451.67% 209.67% 167.24% 121.07% 100.00%
NP to SH 58,550 47,621 30,316 14,086 11,205 8,112 6,700 41.44%
  YoY % 22.95% 57.08% 115.22% 25.71% 38.13% 21.07% -
  Horiz. % 873.88% 710.76% 452.48% 210.24% 167.24% 121.07% 100.00%
Tax Rate 0.63 % 0.34 % 1.26 % 0.83 % 0.80 % 0.34 % 0.37 % 8.89%
  YoY % 85.29% -73.02% 51.81% 3.75% 135.29% -8.11% -
  Horiz. % 170.27% 91.89% 340.54% 224.32% 216.22% 91.89% 100.00%
Total Cost 53,418 41,662 33,229 15,717 12,258 11,079 10,218 30.28%
  YoY % 28.22% 25.38% 111.42% 28.22% 10.64% 8.43% -
  Horiz. % 522.78% 407.73% 325.20% 153.82% 119.96% 108.43% 100.00%
Net Worth 680,149 488,552 348,148 224,730 156,339 128,111 109,636 33.90%
  YoY % 39.22% 40.33% 54.92% 43.75% 22.03% 16.85% -
  Horiz. % 620.37% 445.61% 317.55% 204.98% 142.60% 116.85% 100.00%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 12,003 6,063 2,934 2,948 2,897 3,045 -
  YoY % 0.00% 97.98% 106.61% -0.48% 1.78% -4.87% -
  Horiz. % 0.00% 394.15% 199.09% 96.36% 96.82% 95.13% 100.00%
Div Payout % - % 25.21 % 20.00 % 20.83 % 26.32 % 35.71 % 45.45 % -
  YoY % 0.00% 26.05% -3.98% -20.86% -26.30% -21.43% -
  Horiz. % 0.00% 55.47% 44.00% 45.83% 57.91% 78.57% 100.00%
Equity
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 680,149 488,552 348,148 224,730 156,339 128,111 109,636 33.90%
  YoY % 39.22% 40.33% 54.92% 43.75% 22.03% 16.85% -
  Horiz. % 620.37% 445.61% 317.55% 204.98% 142.60% 116.85% 100.00%
NOSH 3,606,306 2,400,749 1,212,640 586,916 589,736 579,428 609,090 32.90%
  YoY % 50.22% 97.98% 106.61% -0.48% 1.78% -4.87% -
  Horiz. % 592.08% 394.15% 199.09% 96.36% 96.82% 95.13% 100.00%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 52.10 % 53.01 % 47.66 % 47.20 % 47.76 % 42.27 % 39.60 % 4.49%
  YoY % -1.72% 11.23% 0.97% -1.17% 12.99% 6.74% -
  Horiz. % 131.57% 133.86% 120.35% 119.19% 120.61% 106.74% 100.00%
ROE 8.61 % 9.75 % 8.71 % 6.27 % 7.17 % 6.33 % 6.11 % 5.64%
  YoY % -11.69% 11.94% 38.92% -12.55% 13.27% 3.60% -
  Horiz. % 140.92% 159.57% 142.55% 102.62% 117.35% 103.60% 100.00%
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.09 3.69 5.24 5.07 3.98 3.31 2.78 1.71%
  YoY % -16.26% -29.58% 3.35% 27.39% 20.24% 19.06% -
  Horiz. % 111.15% 132.73% 188.49% 182.37% 143.17% 119.06% 100.00%
EPS 1.60 2.00 2.50 2.40 1.90 1.40 1.10 6.18%
  YoY % -20.00% -20.00% 4.17% 26.32% 35.71% 27.27% -
  Horiz. % 145.45% 181.82% 227.27% 218.18% 172.73% 127.27% 100.00%
DPS 0.00 0.50 0.50 0.50 0.50 0.50 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 0.1800 0.75%
  YoY % -7.32% -29.12% -25.02% 44.44% 19.90% 22.83% -
  Horiz. % 104.78% 113.06% 159.50% 212.72% 147.28% 122.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.09 2.46 1.76 0.83 0.65 0.53 0.47 35.15%
  YoY % 25.61% 39.77% 112.05% 27.69% 22.64% 12.77% -
  Horiz. % 657.45% 523.40% 374.47% 176.60% 138.30% 112.77% 100.00%
EPS 1.60 1.32 0.84 0.39 0.31 0.22 0.19 40.61%
  YoY % 21.21% 57.14% 115.38% 25.81% 40.91% 15.79% -
  Horiz. % 842.11% 694.74% 442.11% 205.26% 163.16% 115.79% 100.00%
DPS 0.00 0.33 0.17 0.08 0.08 0.08 0.08 -
  YoY % 0.00% 94.12% 112.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 412.50% 212.50% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1886 0.1355 0.0965 0.0623 0.0434 0.0355 0.0304 33.90%
  YoY % 39.19% 40.41% 54.90% 43.55% 22.25% 16.78% -
  Horiz. % 620.39% 445.72% 317.43% 204.93% 142.76% 116.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.9000 1.5100 4.3200 4.2200 2.6600 0.7900 0.6400 -
P/RPS 93.77 40.89 82.51 83.21 66.86 23.85 23.04 25.17%
  YoY % 129.32% -50.44% -0.84% 24.45% 180.34% 3.52% -
  Horiz. % 406.99% 177.47% 358.12% 361.15% 290.19% 103.52% 100.00%
P/EPS 178.62 76.12 172.80 175.83 140.00 56.43 58.18 19.65%
  YoY % 134.66% -55.95% -1.72% 25.59% 148.09% -3.01% -
  Horiz. % 307.01% 130.84% 297.01% 302.22% 240.63% 96.99% 100.00%
EY 0.56 1.31 0.58 0.57 0.71 1.77 1.72 -16.43%
  YoY % -57.25% 125.86% 1.75% -19.72% -59.89% 2.91% -
  Horiz. % 32.56% 76.16% 33.72% 33.14% 41.28% 102.91% 100.00%
DY 0.00 0.33 0.12 0.12 0.19 0.63 0.78 -
  YoY % 0.00% 175.00% 0.00% -36.84% -69.84% -19.23% -
  Horiz. % 0.00% 42.31% 15.38% 15.38% 24.36% 80.77% 100.00%
P/NAPS 15.38 7.42 15.05 11.02 10.03 3.57 3.56 26.37%
  YoY % 107.28% -50.70% 36.57% 9.87% 180.95% 0.28% -
  Horiz. % 432.02% 208.43% 422.75% 309.55% 281.74% 100.28% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 -
Price 0.7650 1.6200 2.1700 2.5000 2.9200 0.7500 0.6800 -
P/RPS 24.74 43.86 41.45 49.30 73.39 22.64 24.48 0.17%
  YoY % -43.59% 5.81% -15.92% -32.82% 224.16% -7.52% -
  Horiz. % 101.06% 179.17% 169.32% 201.39% 299.80% 92.48% 100.00%
P/EPS 47.12 81.67 86.80 104.17 153.68 53.57 61.82 -4.25%
  YoY % -42.30% -5.91% -16.67% -32.22% 186.88% -13.35% -
  Horiz. % 76.22% 132.11% 140.41% 168.51% 248.59% 86.65% 100.00%
EY 2.12 1.22 1.15 0.96 0.65 1.87 1.62 4.40%
  YoY % 73.77% 6.09% 19.79% 47.69% -65.24% 15.43% -
  Horiz. % 130.86% 75.31% 70.99% 59.26% 40.12% 115.43% 100.00%
DY 0.00 0.31 0.23 0.20 0.17 0.67 0.74 -
  YoY % 0.00% 34.78% 15.00% 17.65% -74.63% -9.46% -
  Horiz. % 0.00% 41.89% 31.08% 27.03% 22.97% 90.54% 100.00%
P/NAPS 4.06 7.96 7.56 6.53 11.01 3.39 3.78 1.15%
  YoY % -48.99% 5.29% 15.77% -40.69% 224.78% -10.32% -
  Horiz. % 107.41% 210.58% 200.00% 172.75% 291.27% 89.68% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers