[MYEG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 15.32%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 248,464 242,964 141,518 128,609 114,970 110,880 109,872 72.03%
PBT 117,848 113,108 68,213 60,626 52,592 48,520 50,710 75.18%
Tax -1,028 -516 -166 -469 -448 -424 -597 43.52%
NP 116,820 112,592 68,047 60,157 52,144 48,096 50,113 75.53%
-
NP to SH 117,628 113,992 68,145 60,261 52,256 48,168 50,113 76.34%
-
Tax Rate 0.87% 0.46% 0.24% 0.77% 0.85% 0.87% 1.18% -
Total Cost 131,644 130,372 73,471 68,452 62,826 62,784 59,759 69.05%
-
Net Worth 344,602 294,716 136,166 254,405 227,372 192,611 176,574 55.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 12,002 - 22,714 - 5,938 - 14,739 -12.76%
Div Payout % 10.20% - 33.33% - 11.36% - 29.41% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 344,602 294,716 136,166 254,405 227,372 192,611 176,574 55.97%
NOSH 1,200,285 1,187,416 1,195,491 1,189,368 593,818 602,100 589,564 60.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 47.02% 46.34% 48.08% 46.78% 45.35% 43.38% 45.61% -
ROE 34.13% 38.68% 50.05% 23.69% 22.98% 25.01% 28.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.70 20.46 11.84 10.81 19.36 18.42 18.64 7.21%
EPS 9.80 9.60 2.80 5.07 8.80 8.00 8.50 9.92%
DPS 1.00 0.00 1.90 0.00 1.00 0.00 2.50 -45.62%
NAPS 0.2871 0.2482 0.1139 0.2139 0.3829 0.3199 0.2995 -2.77%
Adjusted Per Share Value based on latest NOSH - 1,191,812
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.29 3.21 1.87 1.70 1.52 1.47 1.45 72.41%
EPS 1.56 1.51 0.90 0.80 0.69 0.64 0.66 77.16%
DPS 0.16 0.00 0.30 0.00 0.08 0.00 0.19 -10.79%
NAPS 0.0456 0.039 0.018 0.0337 0.0301 0.0255 0.0234 55.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.32 2.81 2.78 2.79 4.22 3.77 3.04 -
P/RPS 20.87 13.73 23.48 25.80 21.80 20.47 16.31 17.81%
P/EPS 44.08 29.27 48.77 55.07 47.95 47.13 35.76 14.92%
EY 2.27 3.42 2.05 1.82 2.09 2.12 2.80 -13.02%
DY 0.23 0.00 0.68 0.00 0.24 0.00 0.82 -57.05%
P/NAPS 15.05 11.32 24.41 13.04 11.02 11.78 10.15 29.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 2.17 3.51 2.60 2.48 2.50 4.25 2.80 -
P/RPS 10.48 17.15 21.96 22.93 12.91 23.08 15.02 -21.28%
P/EPS 22.14 36.56 45.61 48.95 28.41 53.12 32.94 -23.21%
EY 4.52 2.74 2.19 2.04 3.52 1.88 3.04 30.17%
DY 0.46 0.00 0.73 0.00 0.40 0.00 0.89 -35.51%
P/NAPS 7.56 14.14 22.83 11.59 6.53 13.29 9.35 -13.17%

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