[MYEG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 4.2%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 334,520 314,388 281,728 259,144 248,464 242,964 141,518 76.98%
PBT 175,156 161,656 143,226 123,110 117,848 113,108 68,213 86.98%
Tax -590 -536 -707 -1,020 -1,028 -516 -166 132.00%
NP 174,566 161,120 142,519 122,090 116,820 112,592 68,047 86.86%
-
NP to SH 176,266 162,044 142,872 122,562 117,628 113,992 68,145 87.89%
-
Tax Rate 0.34% 0.33% 0.49% 0.83% 0.87% 0.46% 0.24% -
Total Cost 159,954 153,268 139,209 137,053 131,644 130,372 73,471 67.58%
-
Net Worth 488,552 428,940 264,487 363,333 344,602 294,716 136,166 133.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 24,007 - 42,889 - 12,002 - 22,714 3.74%
Div Payout % 13.62% - 30.02% - 10.20% - 33.33% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 488,552 428,940 264,487 363,333 344,602 294,716 136,166 133.46%
NOSH 3,606,306 2,382,999 2,382,766 2,419,000 1,200,285 1,187,416 1,195,491 108.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 52.18% 51.25% 50.59% 47.11% 47.02% 46.34% 48.08% -
ROE 36.08% 37.78% 54.02% 33.73% 34.13% 38.68% 50.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.93 13.19 11.82 10.71 20.70 20.46 11.84 11.39%
EPS 7.40 6.80 4.00 5.07 9.80 9.60 2.80 90.59%
DPS 1.00 0.00 1.80 0.00 1.00 0.00 1.90 -34.68%
NAPS 0.2035 0.18 0.111 0.1502 0.2871 0.2482 0.1139 46.98%
Adjusted Per Share Value based on latest NOSH - 2,364,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.43 4.16 3.73 3.43 3.29 3.21 1.87 77.24%
EPS 2.33 2.14 1.89 1.62 1.56 1.51 0.90 87.99%
DPS 0.32 0.00 0.57 0.00 0.16 0.00 0.30 4.37%
NAPS 0.0646 0.0567 0.035 0.0481 0.0456 0.039 0.018 133.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.51 2.28 1.97 2.14 4.32 2.81 2.78 -
P/RPS 10.84 17.28 16.66 19.98 20.87 13.73 23.48 -40.12%
P/EPS 20.57 33.53 32.85 42.24 44.08 29.27 48.77 -43.61%
EY 4.86 2.98 3.04 2.37 2.27 3.42 2.05 77.33%
DY 0.66 0.00 0.91 0.00 0.23 0.00 0.68 -1.96%
P/NAPS 7.42 12.67 17.75 14.25 15.05 11.32 24.41 -54.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.62 2.21 2.07 2.05 2.17 3.51 2.60 -
P/RPS 11.63 16.75 17.51 19.14 10.48 17.15 21.96 -34.41%
P/EPS 22.06 32.50 34.52 40.46 22.14 36.56 45.61 -38.24%
EY 4.53 3.08 2.90 2.47 4.52 2.74 2.19 61.98%
DY 0.62 0.00 0.87 0.00 0.46 0.00 0.73 -10.27%
P/NAPS 7.96 12.28 18.65 13.65 7.56 14.14 22.83 -50.30%

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