[MYEG] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 67.28%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 281,728 259,144 248,464 242,964 141,518 128,609 114,970 81.85%
PBT 143,226 123,110 117,848 113,108 68,213 60,626 52,592 95.13%
Tax -707 -1,020 -1,028 -516 -166 -469 -448 35.58%
NP 142,519 122,090 116,820 112,592 68,047 60,157 52,144 95.60%
-
NP to SH 142,872 122,562 117,628 113,992 68,145 60,261 52,256 95.64%
-
Tax Rate 0.49% 0.83% 0.87% 0.46% 0.24% 0.77% 0.85% -
Total Cost 139,209 137,053 131,644 130,372 73,471 68,452 62,826 70.04%
-
Net Worth 264,487 363,333 344,602 294,716 136,166 254,405 227,372 10.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 42,889 - 12,002 - 22,714 - 5,938 274.10%
Div Payout % 30.02% - 10.20% - 33.33% - 11.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 264,487 363,333 344,602 294,716 136,166 254,405 227,372 10.61%
NOSH 2,382,766 2,419,000 1,200,285 1,187,416 1,195,491 1,189,368 593,818 152.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 50.59% 47.11% 47.02% 46.34% 48.08% 46.78% 45.35% -
ROE 54.02% 33.73% 34.13% 38.68% 50.05% 23.69% 22.98% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.82 10.71 20.70 20.46 11.84 10.81 19.36 -28.05%
EPS 4.00 5.07 9.80 9.60 2.80 5.07 8.80 -40.91%
DPS 1.80 0.00 1.00 0.00 1.90 0.00 1.00 48.02%
NAPS 0.111 0.1502 0.2871 0.2482 0.1139 0.2139 0.3829 -56.23%
Adjusted Per Share Value based on latest NOSH - 1,187,416
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.69 3.40 3.26 3.18 1.85 1.69 1.51 81.52%
EPS 1.87 1.61 1.54 1.49 0.89 0.79 0.68 96.40%
DPS 0.56 0.00 0.16 0.00 0.30 0.00 0.08 266.36%
NAPS 0.0347 0.0476 0.0452 0.0386 0.0178 0.0333 0.0298 10.69%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.97 2.14 4.32 2.81 2.78 2.79 4.22 -
P/RPS 16.66 19.98 20.87 13.73 23.48 25.80 21.80 -16.42%
P/EPS 32.85 42.24 44.08 29.27 48.77 55.07 47.95 -22.30%
EY 3.04 2.37 2.27 3.42 2.05 1.82 2.09 28.40%
DY 0.91 0.00 0.23 0.00 0.68 0.00 0.24 143.35%
P/NAPS 17.75 14.25 15.05 11.32 24.41 13.04 11.02 37.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.07 2.05 2.17 3.51 2.60 2.48 2.50 -
P/RPS 17.51 19.14 10.48 17.15 21.96 22.93 12.91 22.55%
P/EPS 34.52 40.46 22.14 36.56 45.61 48.95 28.41 13.88%
EY 2.90 2.47 4.52 2.74 2.19 2.04 3.52 -12.12%
DY 0.87 0.00 0.46 0.00 0.73 0.00 0.40 67.94%
P/NAPS 18.65 13.65 7.56 14.14 22.83 11.59 6.53 101.42%

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