[MYEG] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 12.24%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 128,609 114,970 110,880 109,872 99,337 87,738 81,624 35.44%
PBT 60,626 52,592 48,520 50,710 45,014 39,722 34,264 46.34%
Tax -469 -448 -424 -597 -368 -230 -100 180.45%
NP 60,157 52,144 48,096 50,113 44,646 39,492 34,164 45.86%
-
NP to SH 60,261 52,256 48,168 50,113 44,648 39,492 34,164 46.03%
-
Tax Rate 0.77% 0.85% 0.87% 1.18% 0.82% 0.58% 0.29% -
Total Cost 68,452 62,826 62,784 59,759 54,690 48,246 47,460 27.68%
-
Net Worth 254,405 227,372 192,611 176,574 166,114 158,626 152,456 40.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,938 - 14,739 3,986 5,983 - -
Div Payout % - 11.36% - 29.41% 8.93% 15.15% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 254,405 227,372 192,611 176,574 166,114 158,626 152,456 40.73%
NOSH 1,189,368 593,818 602,100 589,564 597,964 598,363 610,071 56.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 46.78% 45.35% 43.38% 45.61% 44.94% 45.01% 41.86% -
ROE 23.69% 22.98% 25.01% 28.38% 26.88% 24.90% 22.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.81 19.36 18.42 18.64 16.61 14.66 13.38 -13.26%
EPS 5.07 8.80 8.00 8.50 7.47 6.60 5.60 -6.41%
DPS 0.00 1.00 0.00 2.50 0.67 1.00 0.00 -
NAPS 0.2139 0.3829 0.3199 0.2995 0.2778 0.2651 0.2499 -9.85%
Adjusted Per Share Value based on latest NOSH - 593,892
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.69 1.51 1.45 1.44 1.30 1.15 1.07 35.66%
EPS 0.79 0.68 0.63 0.66 0.59 0.52 0.45 45.57%
DPS 0.00 0.08 0.00 0.19 0.05 0.08 0.00 -
NAPS 0.0333 0.0298 0.0252 0.0231 0.0218 0.0208 0.02 40.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.79 4.22 3.77 3.04 2.83 2.66 1.96 -
P/RPS 25.80 21.80 20.47 16.31 17.04 18.14 14.65 45.88%
P/EPS 55.07 47.95 47.13 35.76 37.90 40.30 35.00 35.31%
EY 1.82 2.09 2.12 2.80 2.64 2.48 2.86 -26.03%
DY 0.00 0.24 0.00 0.82 0.24 0.38 0.00 -
P/NAPS 13.04 11.02 11.78 10.15 10.19 10.03 7.84 40.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 -
Price 2.48 2.50 4.25 2.80 2.55 2.92 2.52 -
P/RPS 22.93 12.91 23.08 15.02 15.35 19.91 18.83 14.04%
P/EPS 48.95 28.41 53.12 32.94 34.15 44.24 45.00 5.77%
EY 2.04 3.52 1.88 3.04 2.93 2.26 2.22 -5.48%
DY 0.00 0.40 0.00 0.89 0.26 0.34 0.00 -
P/NAPS 11.59 6.53 13.29 9.35 9.18 11.01 10.08 9.76%

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