[MYEG] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 8.78%
YoY- 49.85%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 392,156 371,598 355,312 334,520 314,388 281,728 259,144 31.77%
PBT 209,440 201,478 189,406 175,156 161,656 143,226 123,110 42.46%
Tax -936 -1,430 -969 -590 -536 -707 -1,020 -5.56%
NP 208,504 200,048 188,437 174,566 161,120 142,519 122,090 42.82%
-
NP to SH 211,128 201,511 189,380 176,266 162,044 142,872 122,562 43.65%
-
Tax Rate 0.45% 0.71% 0.51% 0.34% 0.33% 0.49% 0.83% -
Total Cost 183,652 171,550 166,874 159,954 153,268 139,209 137,053 21.52%
-
Net Worth 606,220 553,567 512,095 488,552 428,940 264,487 363,333 40.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 61,307 - 24,007 - 42,889 - -
Div Payout % - 30.42% - 13.62% - 30.02% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 606,220 553,567 512,095 488,552 428,940 264,487 363,333 40.63%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 2,419,000 30.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 53.17% 53.83% 53.03% 52.18% 51.25% 50.59% 47.11% -
ROE 34.83% 36.40% 36.98% 36.08% 37.78% 54.02% 33.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.87 10.30 9.85 13.93 13.19 11.82 10.71 0.99%
EPS 6.00 5.60 5.20 7.40 6.80 4.00 5.07 11.87%
DPS 0.00 1.70 0.00 1.00 0.00 1.80 0.00 -
NAPS 0.1681 0.1535 0.142 0.2035 0.18 0.111 0.1502 7.78%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.19 4.92 4.70 4.43 4.16 3.73 3.43 31.76%
EPS 2.79 2.67 2.51 2.33 2.14 1.89 1.62 43.63%
DPS 0.00 0.81 0.00 0.32 0.00 0.57 0.00 -
NAPS 0.0802 0.0732 0.0677 0.0646 0.0567 0.035 0.0481 40.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.05 2.19 1.85 1.51 2.28 1.97 2.14 -
P/RPS 18.85 21.25 18.78 10.84 17.28 16.66 19.98 -3.80%
P/EPS 35.02 39.19 35.23 20.57 33.53 32.85 42.24 -11.73%
EY 2.86 2.55 2.84 4.86 2.98 3.04 2.37 13.33%
DY 0.00 0.78 0.00 0.66 0.00 0.91 0.00 -
P/NAPS 12.20 14.27 13.03 7.42 12.67 17.75 14.25 -9.82%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.02 2.02 2.20 1.62 2.21 2.07 2.05 -
P/RPS 18.58 19.60 22.33 11.63 16.75 17.51 19.14 -1.95%
P/EPS 34.50 36.15 41.89 22.06 32.50 34.52 40.46 -10.07%
EY 2.90 2.77 2.39 4.53 3.08 2.90 2.47 11.28%
DY 0.00 0.84 0.00 0.62 0.00 0.87 0.00 -
P/NAPS 12.02 13.16 15.49 7.96 12.28 18.65 13.65 -8.12%

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