[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2017

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- 41.87%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 318,795 207,265 98,039 371,598 266,484 167,260 78,597 154.55%
PBT 169,150 110,668 52,360 201,478 142,055 87,578 40,414 159.93%
Tax -825 -455 -234 -1,430 -727 -295 -134 236.28%
NP 168,325 110,213 52,126 200,048 141,328 87,283 40,280 159.66%
-
NP to SH 170,379 111,829 52,782 201,511 142,035 88,133 40,511 160.78%
-
Tax Rate 0.49% 0.41% 0.45% 0.71% 0.51% 0.34% 0.33% -
Total Cost 150,470 97,052 45,913 171,550 125,156 79,977 38,317 149.11%
-
Net Worth 680,149 665,363 606,220 553,567 512,095 488,552 428,940 36.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 18,031 18,031 - 61,307 - 12,003 - -
Div Payout % 10.58% 16.12% - 30.42% - 13.62% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 680,149 665,363 606,220 553,567 512,095 488,552 428,940 36.01%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 31.84%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 52.80% 53.17% 53.17% 53.83% 53.03% 52.18% 51.25% -
ROE 25.05% 16.81% 8.71% 36.40% 27.74% 18.04% 9.44% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.84 5.75 2.72 10.30 7.39 6.97 3.30 92.99%
EPS 4.70 3.10 1.50 5.60 3.90 3.70 1.70 97.10%
DPS 0.50 0.50 0.00 1.70 0.00 0.50 0.00 -
NAPS 0.1886 0.1845 0.1681 0.1535 0.142 0.2035 0.18 3.16%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.18 2.72 1.28 4.87 3.49 2.19 1.03 154.64%
EPS 2.23 1.47 0.69 2.64 1.86 1.16 0.53 160.85%
DPS 0.24 0.24 0.00 0.80 0.00 0.16 0.00 -
NAPS 0.0891 0.0872 0.0795 0.0726 0.0671 0.064 0.0562 36.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.90 2.23 2.05 2.19 1.85 1.51 2.28 -
P/RPS 32.81 38.80 75.41 21.25 25.04 21.67 69.13 -39.18%
P/EPS 61.38 71.91 140.07 39.19 46.97 41.13 134.12 -40.64%
EY 1.63 1.39 0.71 2.55 2.13 2.43 0.75 67.86%
DY 0.17 0.22 0.00 0.78 0.00 0.33 0.00 -
P/NAPS 15.38 12.09 12.20 14.27 13.03 7.42 12.67 13.80%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.765 2.71 2.02 2.02 2.20 1.62 2.21 -
P/RPS 8.65 47.15 74.30 19.60 29.77 23.25 67.01 -74.49%
P/EPS 16.19 87.39 138.02 36.15 55.86 44.13 130.00 -75.09%
EY 6.18 1.14 0.72 2.77 1.79 2.27 0.77 301.37%
DY 0.65 0.18 0.00 0.84 0.00 0.31 0.00 -
P/NAPS 4.06 14.69 12.02 13.16 15.49 7.96 12.28 -52.21%

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