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

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- 4.77%
YoY- 30.29%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 426,237 425,060 414,530 392,156 371,598 355,312 334,520 17.58%
PBT 225,135 225,533 221,336 209,440 201,478 189,406 175,156 18.27%
Tax -1,300 -1,100 -910 -936 -1,430 -969 -590 69.57%
NP 223,835 224,433 220,426 208,504 200,048 188,437 174,566 18.08%
-
NP to SH 226,492 227,172 223,658 211,128 201,511 189,380 176,266 18.24%
-
Tax Rate 0.58% 0.49% 0.41% 0.45% 0.71% 0.51% 0.34% -
Total Cost 202,402 200,626 194,104 183,652 171,550 166,874 159,954 17.03%
-
Net Worth 663,235 680,149 665,363 606,220 553,567 512,095 488,552 22.67%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 68,189 24,042 36,063 - 61,307 - 24,007 100.94%
Div Payout % 30.11% 10.58% 16.12% - 30.42% - 13.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 663,235 680,149 665,363 606,220 553,567 512,095 488,552 22.67%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 52.51% 52.80% 53.17% 53.17% 53.83% 53.03% 52.18% -
ROE 34.15% 33.40% 33.61% 34.83% 36.40% 36.98% 36.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.88 11.79 11.49 10.87 10.30 9.85 13.93 -10.09%
EPS 6.30 6.27 6.20 6.00 5.60 5.20 7.40 -10.19%
DPS 1.90 0.67 1.00 0.00 1.70 0.00 1.00 53.58%
NAPS 0.1848 0.1886 0.1845 0.1681 0.1535 0.142 0.2035 -6.24%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.64 5.62 5.48 5.19 4.92 4.70 4.43 17.51%
EPS 3.00 3.01 2.96 2.79 2.67 2.51 2.33 18.40%
DPS 0.90 0.32 0.48 0.00 0.81 0.00 0.32 99.62%
NAPS 0.0877 0.09 0.088 0.0802 0.0732 0.0677 0.0646 22.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.965 2.90 2.23 2.05 2.19 1.85 1.51 -
P/RPS 8.13 24.60 19.40 18.85 21.25 18.78 10.84 -17.49%
P/EPS 15.29 46.04 35.96 35.02 39.19 35.23 20.57 -17.98%
EY 6.54 2.17 2.78 2.86 2.55 2.84 4.86 21.95%
DY 1.97 0.23 0.45 0.00 0.78 0.00 0.66 107.72%
P/NAPS 5.22 15.38 12.09 12.20 14.27 13.03 7.42 -20.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.49 0.765 2.71 2.02 2.02 2.20 1.62 -
P/RPS 12.55 6.49 23.58 18.58 19.60 22.33 11.63 5.22%
P/EPS 23.61 12.14 43.70 34.50 36.15 41.89 22.06 4.64%
EY 4.24 8.23 2.29 2.90 2.77 2.39 4.53 -4.32%
DY 1.28 0.87 0.37 0.00 0.84 0.00 0.62 62.35%
P/NAPS 8.06 4.06 14.69 12.02 13.16 15.49 7.96 0.83%

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