[MYEG] QoQ Annualized Quarter Result on 30-Jun-2017

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- 6.41%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 425,060 414,530 392,156 371,598 355,312 334,520 314,388 22.29%
PBT 225,533 221,336 209,440 201,478 189,406 175,156 161,656 24.88%
Tax -1,100 -910 -936 -1,430 -969 -590 -536 61.56%
NP 224,433 220,426 208,504 200,048 188,437 174,566 161,120 24.75%
-
NP to SH 227,172 223,658 211,128 201,511 189,380 176,266 162,044 25.28%
-
Tax Rate 0.49% 0.41% 0.45% 0.71% 0.51% 0.34% 0.33% -
Total Cost 200,626 194,104 183,652 171,550 166,874 159,954 153,268 19.68%
-
Net Worth 680,149 665,363 606,220 553,567 512,095 488,552 428,940 36.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 24,042 36,063 - 61,307 - 24,007 - -
Div Payout % 10.58% 16.12% - 30.42% - 13.62% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 680,149 665,363 606,220 553,567 512,095 488,552 428,940 36.01%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 31.84%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 52.80% 53.17% 53.17% 53.83% 53.03% 52.18% 51.25% -
ROE 33.40% 33.61% 34.83% 36.40% 36.98% 36.08% 37.78% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.79 11.49 10.87 10.30 9.85 13.93 13.19 -7.21%
EPS 6.27 6.20 6.00 5.60 5.20 7.40 6.80 -5.27%
DPS 0.67 1.00 0.00 1.70 0.00 1.00 0.00 -
NAPS 0.1886 0.1845 0.1681 0.1535 0.142 0.2035 0.18 3.16%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.62 5.48 5.19 4.92 4.70 4.43 4.16 22.22%
EPS 3.01 2.96 2.79 2.67 2.51 2.33 2.14 25.56%
DPS 0.32 0.48 0.00 0.81 0.00 0.32 0.00 -
NAPS 0.09 0.088 0.0802 0.0732 0.0677 0.0646 0.0567 36.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.90 2.23 2.05 2.19 1.85 1.51 2.28 -
P/RPS 24.60 19.40 18.85 21.25 18.78 10.84 17.28 26.57%
P/EPS 46.04 35.96 35.02 39.19 35.23 20.57 33.53 23.56%
EY 2.17 2.78 2.86 2.55 2.84 4.86 2.98 -19.07%
DY 0.23 0.45 0.00 0.78 0.00 0.66 0.00 -
P/NAPS 15.38 12.09 12.20 14.27 13.03 7.42 12.67 13.80%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.765 2.71 2.02 2.02 2.20 1.62 2.21 -
P/RPS 6.49 23.58 18.58 19.60 22.33 11.63 16.75 -46.88%
P/EPS 12.14 43.70 34.50 36.15 41.89 22.06 32.50 -48.16%
EY 8.23 2.29 2.90 2.77 2.39 4.53 3.08 92.67%
DY 0.87 0.37 0.00 0.84 0.00 0.62 0.00 -
P/NAPS 4.06 14.69 12.02 13.16 15.49 7.96 12.28 -52.21%

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