[MYEG] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 5.93%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 564,571 426,237 425,060 414,530 392,156 371,598 355,312 36.12%
PBT 128,485 225,135 225,533 221,336 209,440 201,478 189,406 -22.77%
Tax -2,407 -1,300 -1,100 -910 -936 -1,430 -969 83.31%
NP 126,078 223,835 224,433 220,426 208,504 200,048 188,437 -23.48%
-
NP to SH 129,017 226,492 227,172 223,658 211,128 201,511 189,380 -22.55%
-
Tax Rate 1.87% 0.58% 0.49% 0.41% 0.45% 0.71% 0.51% -
Total Cost 438,493 202,402 200,626 194,104 183,652 171,550 166,874 90.30%
-
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 67,493 68,189 24,042 36,063 - 61,307 - -
Div Payout % 52.31% 30.11% 10.58% 16.12% - 30.42% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.33% 52.51% 52.80% 53.17% 53.17% 53.83% 53.03% -
ROE 22.71% 34.15% 33.40% 33.61% 34.83% 36.40% 36.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.89 11.88 11.79 11.49 10.87 10.30 9.85 37.50%
EPS 3.60 6.30 6.27 6.20 6.00 5.60 5.20 -21.72%
DPS 1.90 1.90 0.67 1.00 0.00 1.70 0.00 -
NAPS 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 0.142 8.22%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.40 5.59 5.57 5.43 5.14 4.87 4.66 36.07%
EPS 1.69 2.97 2.98 2.93 2.77 2.64 2.48 -22.54%
DPS 0.88 0.89 0.32 0.47 0.00 0.80 0.00 -
NAPS 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 0.0671 7.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.75 0.965 2.90 2.23 2.05 2.19 1.85 -
P/RPS 11.01 8.13 24.60 19.40 18.85 21.25 18.78 -29.92%
P/EPS 48.18 15.29 46.04 35.96 35.02 39.19 35.23 23.18%
EY 2.08 6.54 2.17 2.78 2.86 2.55 2.84 -18.73%
DY 1.09 1.97 0.23 0.45 0.00 0.78 0.00 -
P/NAPS 10.94 5.22 15.38 12.09 12.20 14.27 13.03 -10.99%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.05 1.49 0.765 2.71 2.02 2.02 2.20 -
P/RPS 6.61 12.55 6.49 23.58 18.58 19.60 22.33 -55.55%
P/EPS 28.91 23.61 12.14 43.70 34.50 36.15 41.89 -21.88%
EY 3.46 4.24 8.23 2.29 2.90 2.77 2.39 27.94%
DY 1.81 1.28 0.87 0.37 0.00 0.84 0.00 -
P/NAPS 6.57 8.06 4.06 14.69 12.02 13.16 15.49 -43.51%

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