[MYEG] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -3.88%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 141,518 128,609 114,970 110,880 109,872 99,337 87,738 37.65%
PBT 68,213 60,626 52,592 48,520 50,710 45,014 39,722 43.54%
Tax -166 -469 -448 -424 -597 -368 -230 -19.58%
NP 68,047 60,157 52,144 48,096 50,113 44,646 39,492 43.86%
-
NP to SH 68,145 60,261 52,256 48,168 50,113 44,648 39,492 44.00%
-
Tax Rate 0.24% 0.77% 0.85% 0.87% 1.18% 0.82% 0.58% -
Total Cost 73,471 68,452 62,826 62,784 59,759 54,690 48,246 32.46%
-
Net Worth 136,166 254,405 227,372 192,611 176,574 166,114 158,626 -9.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,714 - 5,938 - 14,739 3,986 5,983 143.95%
Div Payout % 33.33% - 11.36% - 29.41% 8.93% 15.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,166 254,405 227,372 192,611 176,574 166,114 158,626 -9.70%
NOSH 1,195,491 1,189,368 593,818 602,100 589,564 597,964 598,363 58.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 48.08% 46.78% 45.35% 43.38% 45.61% 44.94% 45.01% -
ROE 50.05% 23.69% 22.98% 25.01% 28.38% 26.88% 24.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.84 10.81 19.36 18.42 18.64 16.61 14.66 -13.30%
EPS 2.80 5.07 8.80 8.00 8.50 7.47 6.60 -43.62%
DPS 1.90 0.00 1.00 0.00 2.50 0.67 1.00 53.58%
NAPS 0.1139 0.2139 0.3829 0.3199 0.2995 0.2778 0.2651 -43.14%
Adjusted Per Share Value based on latest NOSH - 602,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.85 1.69 1.51 1.45 1.44 1.30 1.15 37.41%
EPS 0.89 0.79 0.68 0.63 0.66 0.59 0.52 43.22%
DPS 0.30 0.00 0.08 0.00 0.19 0.05 0.08 141.95%
NAPS 0.0178 0.0333 0.0298 0.0252 0.0231 0.0218 0.0208 -9.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.78 2.79 4.22 3.77 3.04 2.83 2.66 -
P/RPS 23.48 25.80 21.80 20.47 16.31 17.04 18.14 18.82%
P/EPS 48.77 55.07 47.95 47.13 35.76 37.90 40.30 13.60%
EY 2.05 1.82 2.09 2.12 2.80 2.64 2.48 -11.95%
DY 0.68 0.00 0.24 0.00 0.82 0.24 0.38 47.55%
P/NAPS 24.41 13.04 11.02 11.78 10.15 10.19 10.03 81.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 -
Price 2.60 2.48 2.50 4.25 2.80 2.55 2.92 -
P/RPS 21.96 22.93 12.91 23.08 15.02 15.35 19.91 6.77%
P/EPS 45.61 48.95 28.41 53.12 32.94 34.15 44.24 2.05%
EY 2.19 2.04 3.52 1.88 3.04 2.93 2.26 -2.08%
DY 0.73 0.00 0.40 0.00 0.89 0.26 0.34 66.66%
P/NAPS 22.83 11.59 6.53 13.29 9.35 9.18 11.01 62.82%

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