[MYEG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 7.44%
YoY- 54.52%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 414,530 392,156 371,598 355,312 334,520 314,388 281,728 29.27%
PBT 221,336 209,440 201,478 189,406 175,156 161,656 143,226 33.55%
Tax -910 -936 -1,430 -969 -590 -536 -707 18.27%
NP 220,426 208,504 200,048 188,437 174,566 161,120 142,519 33.63%
-
NP to SH 223,658 211,128 201,511 189,380 176,266 162,044 142,872 34.71%
-
Tax Rate 0.41% 0.45% 0.71% 0.51% 0.34% 0.33% 0.49% -
Total Cost 194,104 183,652 171,550 166,874 159,954 153,268 139,209 24.73%
-
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 264,487 84.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36,063 - 61,307 - 24,007 - 42,889 -10.88%
Div Payout % 16.12% - 30.42% - 13.62% - 30.02% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 264,487 84.66%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 31.72%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 53.17% 53.17% 53.83% 53.03% 52.18% 51.25% 50.59% -
ROE 33.61% 34.83% 36.40% 36.98% 36.08% 37.78% 54.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.49 10.87 10.30 9.85 13.93 13.19 11.82 -1.86%
EPS 6.20 6.00 5.60 5.20 7.40 6.80 4.00 33.82%
DPS 1.00 0.00 1.70 0.00 1.00 0.00 1.80 -32.34%
NAPS 0.1845 0.1681 0.1535 0.142 0.2035 0.18 0.111 40.18%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.48 5.19 4.92 4.70 4.43 4.16 3.73 29.14%
EPS 2.96 2.79 2.67 2.51 2.33 2.14 1.89 34.75%
DPS 0.48 0.00 0.81 0.00 0.32 0.00 0.57 -10.79%
NAPS 0.088 0.0802 0.0732 0.0677 0.0646 0.0567 0.035 84.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.05 2.19 1.85 1.51 2.28 1.97 -
P/RPS 19.40 18.85 21.25 18.78 10.84 17.28 16.66 10.65%
P/EPS 35.96 35.02 39.19 35.23 20.57 33.53 32.85 6.19%
EY 2.78 2.86 2.55 2.84 4.86 2.98 3.04 -5.77%
DY 0.45 0.00 0.78 0.00 0.66 0.00 0.91 -37.38%
P/NAPS 12.09 12.20 14.27 13.03 7.42 12.67 17.75 -22.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 2.71 2.02 2.02 2.20 1.62 2.21 2.07 -
P/RPS 23.58 18.58 19.60 22.33 11.63 16.75 17.51 21.88%
P/EPS 43.70 34.50 36.15 41.89 22.06 32.50 34.52 16.97%
EY 2.29 2.90 2.77 2.39 4.53 3.08 2.90 -14.53%
DY 0.37 0.00 0.84 0.00 0.62 0.00 0.87 -43.35%
P/NAPS 14.69 12.02 13.16 15.49 7.96 12.28 18.65 -14.67%

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