[MYEG] QoQ Annualized Quarter Result on 30-Jun-2018 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -0.3%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 475,942 464,932 564,571 426,237 425,060 414,530 392,156 13.79%
PBT 242,324 236,544 128,485 225,135 225,533 221,336 209,440 10.22%
Tax -9,676 -4,052 -2,407 -1,300 -1,100 -910 -936 375.22%
NP 232,648 232,492 126,078 223,835 224,433 220,426 208,504 7.58%
-
NP to SH 233,368 234,624 129,017 226,492 227,172 223,658 211,128 6.91%
-
Tax Rate 3.99% 1.71% 1.87% 0.58% 0.49% 0.41% 0.45% -
Total Cost 243,294 232,440 438,493 202,402 200,626 194,104 183,652 20.64%
-
Net Worth 597,418 574,512 568,013 663,235 680,149 665,363 606,220 -0.97%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 35,100 - 67,493 68,189 24,042 36,063 - -
Div Payout % 15.04% - 52.31% 30.11% 10.58% 16.12% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 597,418 574,512 568,013 663,235 680,149 665,363 606,220 -0.97%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 48.88% 50.01% 22.33% 52.51% 52.80% 53.17% 53.17% -
ROE 39.06% 40.84% 22.71% 34.15% 33.40% 33.61% 34.83% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.56 13.16 15.89 11.88 11.79 11.49 10.87 15.89%
EPS 6.60 6.80 3.60 6.30 6.27 6.20 6.00 6.56%
DPS 1.00 0.00 1.90 1.90 0.67 1.00 0.00 -
NAPS 0.1702 0.1626 0.1599 0.1848 0.1886 0.1845 0.1681 0.83%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.24 6.09 7.40 5.59 5.57 5.43 5.14 13.81%
EPS 3.06 3.08 1.69 2.97 2.98 2.93 2.77 6.86%
DPS 0.46 0.00 0.88 0.89 0.32 0.47 0.00 -
NAPS 0.0783 0.0753 0.0744 0.0869 0.0891 0.0872 0.0795 -1.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.41 0.975 1.75 0.965 2.90 2.23 2.05 -
P/RPS 10.40 7.41 11.01 8.13 24.60 19.40 18.85 -32.75%
P/EPS 21.21 14.68 48.18 15.29 46.04 35.96 35.02 -28.43%
EY 4.72 6.81 2.08 6.54 2.17 2.78 2.86 39.69%
DY 0.71 0.00 1.09 1.97 0.23 0.45 0.00 -
P/NAPS 8.28 6.00 10.94 5.22 15.38 12.09 12.20 -22.78%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 -
Price 1.43 1.03 1.05 1.49 0.765 2.71 2.02 -
P/RPS 10.55 7.83 6.61 12.55 6.49 23.58 18.58 -31.45%
P/EPS 21.51 15.51 28.91 23.61 12.14 43.70 34.50 -27.03%
EY 4.65 6.45 3.46 4.24 8.23 2.29 2.90 37.03%
DY 0.70 0.00 1.81 1.28 0.87 0.37 0.00 -
P/NAPS 8.40 6.33 6.57 8.06 4.06 14.69 12.02 -21.26%

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