[MYEG] QoQ Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 1.57%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 464,932 564,571 426,237 425,060 414,530 392,156 371,598 16.06%
PBT 236,544 128,485 225,135 225,533 221,336 209,440 201,478 11.25%
Tax -4,052 -2,407 -1,300 -1,100 -910 -936 -1,430 99.86%
NP 232,492 126,078 223,835 224,433 220,426 208,504 200,048 10.50%
-
NP to SH 234,624 129,017 226,492 227,172 223,658 211,128 201,511 10.64%
-
Tax Rate 1.71% 1.87% 0.58% 0.49% 0.41% 0.45% 0.71% -
Total Cost 232,440 438,493 202,402 200,626 194,104 183,652 171,550 22.37%
-
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 50.01% 22.33% 52.51% 52.80% 53.17% 53.17% 53.83% -
ROE 40.84% 22.71% 34.15% 33.40% 33.61% 34.83% 36.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.16 15.89 11.88 11.79 11.49 10.87 10.30 17.69%
EPS 6.80 3.60 6.30 6.27 6.20 6.00 5.60 13.77%
DPS 0.00 1.90 1.90 0.67 1.00 0.00 1.70 -
NAPS 0.1626 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 3.90%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.09 7.40 5.59 5.57 5.43 5.14 4.87 16.02%
EPS 3.08 1.69 2.97 2.98 2.93 2.77 2.64 10.79%
DPS 0.00 0.88 0.89 0.32 0.47 0.00 0.80 -
NAPS 0.0753 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 2.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.975 1.75 0.965 2.90 2.23 2.05 2.19 -
P/RPS 7.41 11.01 8.13 24.60 19.40 18.85 21.25 -50.36%
P/EPS 14.68 48.18 15.29 46.04 35.96 35.02 39.19 -47.94%
EY 6.81 2.08 6.54 2.17 2.78 2.86 2.55 92.14%
DY 0.00 1.09 1.97 0.23 0.45 0.00 0.78 -
P/NAPS 6.00 10.94 5.22 15.38 12.09 12.20 14.27 -43.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.03 1.05 1.49 0.765 2.71 2.02 2.02 -
P/RPS 7.83 6.61 12.55 6.49 23.58 18.58 19.60 -45.66%
P/EPS 15.51 28.91 23.61 12.14 43.70 34.50 36.15 -43.02%
EY 6.45 3.46 4.24 8.23 2.29 2.90 2.77 75.40%
DY 0.00 1.81 1.28 0.87 0.37 0.00 0.84 -
P/NAPS 6.33 6.57 8.06 4.06 14.69 12.02 13.16 -38.52%

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