[MYEG] QoQ Annualized Quarter Result on 30-Sep-2018

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018
Profit Trend
QoQ- -43.04%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 476,138 475,942 464,932 564,571 426,237 425,060 414,530 9.70%
PBT 237,548 242,324 236,544 128,485 225,135 225,533 221,336 4.83%
Tax -4,736 -9,676 -4,052 -2,407 -1,300 -1,100 -910 201.22%
NP 232,812 232,648 232,492 126,078 223,835 224,433 220,426 3.72%
-
NP to SH 233,177 233,368 234,624 129,017 226,492 227,172 223,658 2.82%
-
Tax Rate 1.99% 3.99% 1.71% 1.87% 0.58% 0.49% 0.41% -
Total Cost 243,326 243,294 232,440 438,493 202,402 200,626 194,104 16.30%
-
Net Worth 589,696 597,418 574,512 568,013 663,235 680,149 665,363 -7.75%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,400 35,100 - 67,493 68,189 24,042 36,063 -25.10%
Div Payout % 10.04% 15.04% - 52.31% 30.11% 10.58% 16.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 589,696 597,418 574,512 568,013 663,235 680,149 665,363 -7.75%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 48.90% 48.88% 50.01% 22.33% 52.51% 52.80% 53.17% -
ROE 39.54% 39.06% 40.84% 22.71% 34.15% 33.40% 33.61% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.56 13.56 13.16 15.89 11.88 11.79 11.49 11.70%
EPS 6.67 6.60 6.80 3.60 6.30 6.27 6.20 5.00%
DPS 0.67 1.00 0.00 1.90 1.90 0.67 1.00 -23.48%
NAPS 0.168 0.1702 0.1626 0.1599 0.1848 0.1886 0.1845 -6.07%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.24 6.24 6.09 7.40 5.59 5.57 5.43 9.74%
EPS 3.06 3.06 3.08 1.69 2.97 2.98 2.93 2.94%
DPS 0.31 0.46 0.00 0.88 0.89 0.32 0.47 -24.28%
NAPS 0.0773 0.0783 0.0753 0.0744 0.0869 0.0891 0.0872 -7.74%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.48 1.41 0.975 1.75 0.965 2.90 2.23 -
P/RPS 10.91 10.40 7.41 11.01 8.13 24.60 19.40 -31.94%
P/EPS 22.28 21.21 14.68 48.18 15.29 46.04 35.96 -27.38%
EY 4.49 4.72 6.81 2.08 6.54 2.17 2.78 37.77%
DY 0.45 0.71 0.00 1.09 1.97 0.23 0.45 0.00%
P/NAPS 8.81 8.28 6.00 10.94 5.22 15.38 12.09 -19.06%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 -
Price 1.36 1.43 1.03 1.05 1.49 0.765 2.71 -
P/RPS 10.03 10.55 7.83 6.61 12.55 6.49 23.58 -43.52%
P/EPS 20.47 21.51 15.51 28.91 23.61 12.14 43.70 -39.76%
EY 4.88 4.65 6.45 3.46 4.24 8.23 2.29 65.82%
DY 0.49 0.70 0.00 1.81 1.28 0.87 0.37 20.65%
P/NAPS 8.10 8.40 6.33 6.57 8.06 4.06 14.69 -32.83%

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