[MYEG] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 13.42%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 371,598 355,312 334,520 314,388 281,728 259,144 248,464 30.81%
PBT 201,478 189,406 175,156 161,656 143,226 123,110 117,848 43.02%
Tax -1,430 -969 -590 -536 -707 -1,020 -1,028 24.63%
NP 200,048 188,437 174,566 161,120 142,519 122,090 116,820 43.18%
-
NP to SH 201,511 189,380 176,266 162,044 142,872 122,562 117,628 43.21%
-
Tax Rate 0.71% 0.51% 0.34% 0.33% 0.49% 0.83% 0.87% -
Total Cost 171,550 166,874 159,954 153,268 139,209 137,053 131,644 19.32%
-
Net Worth 553,567 512,095 488,552 428,940 264,487 363,333 344,602 37.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 61,307 - 24,007 - 42,889 - 12,002 196.89%
Div Payout % 30.42% - 13.62% - 30.02% - 10.20% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 553,567 512,095 488,552 428,940 264,487 363,333 344,602 37.20%
NOSH 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 2,419,000 1,200,285 108.35%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 53.83% 53.03% 52.18% 51.25% 50.59% 47.11% 47.02% -
ROE 36.40% 36.98% 36.08% 37.78% 54.02% 33.73% 34.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.30 9.85 13.93 13.19 11.82 10.71 20.70 -37.23%
EPS 5.60 5.20 7.40 6.80 4.00 5.07 9.80 -31.16%
DPS 1.70 0.00 1.00 0.00 1.80 0.00 1.00 42.48%
NAPS 0.1535 0.142 0.2035 0.18 0.111 0.1502 0.2871 -34.15%
Adjusted Per Share Value based on latest NOSH - 2,382,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.92 4.70 4.43 4.16 3.73 3.43 3.29 30.80%
EPS 2.67 2.51 2.33 2.14 1.89 1.62 1.56 43.13%
DPS 0.81 0.00 0.32 0.00 0.57 0.00 0.16 195.12%
NAPS 0.0732 0.0677 0.0646 0.0567 0.035 0.0481 0.0456 37.13%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 1.85 1.51 2.28 1.97 2.14 4.32 -
P/RPS 21.25 18.78 10.84 17.28 16.66 19.98 20.87 1.21%
P/EPS 39.19 35.23 20.57 33.53 32.85 42.24 44.08 -7.54%
EY 2.55 2.84 4.86 2.98 3.04 2.37 2.27 8.07%
DY 0.78 0.00 0.66 0.00 0.91 0.00 0.23 125.89%
P/NAPS 14.27 13.03 7.42 12.67 17.75 14.25 15.05 -3.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 2.02 2.20 1.62 2.21 2.07 2.05 2.17 -
P/RPS 19.60 22.33 11.63 16.75 17.51 19.14 10.48 51.85%
P/EPS 36.15 41.89 22.06 32.50 34.52 40.46 22.14 38.70%
EY 2.77 2.39 4.53 3.08 2.90 2.47 4.52 -27.87%
DY 0.84 0.00 0.62 0.00 0.87 0.00 0.46 49.45%
P/NAPS 13.16 15.49 7.96 12.28 18.65 13.65 7.56 44.75%

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