[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -58.18%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 281,728 194,358 124,232 60,741 141,518 96,457 57,485 188.80%
PBT 143,226 92,333 58,924 28,277 68,213 45,470 26,296 209.88%
Tax -707 -765 -514 -129 -166 -352 -224 115.32%
NP 142,519 91,568 58,410 28,148 68,047 45,118 26,072 210.63%
-
NP to SH 142,872 91,922 58,814 28,498 68,145 45,196 26,128 210.70%
-
Tax Rate 0.49% 0.83% 0.87% 0.46% 0.24% 0.77% 0.85% -
Total Cost 139,209 102,790 65,822 32,593 73,471 51,339 31,413 170.04%
-
Net Worth 264,487 363,333 344,602 294,716 136,166 254,405 227,372 10.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 42,889 - 6,001 - 22,714 - 2,969 494.10%
Div Payout % 30.02% - 10.20% - 33.33% - 11.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 264,487 363,333 344,602 294,716 136,166 254,405 227,372 10.61%
NOSH 2,382,766 2,419,000 1,200,285 1,187,416 1,195,491 1,189,368 593,818 152.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 50.59% 47.11% 47.02% 46.34% 48.08% 46.78% 45.35% -
ROE 54.02% 25.30% 17.07% 9.67% 50.05% 17.77% 11.49% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.82 8.03 10.35 5.12 11.84 8.11 9.68 14.25%
EPS 4.00 3.80 4.90 2.40 2.80 3.80 4.40 -6.16%
DPS 1.80 0.00 0.50 0.00 1.90 0.00 0.50 135.07%
NAPS 0.111 0.1502 0.2871 0.2482 0.1139 0.2139 0.3829 -56.23%
Adjusted Per Share Value based on latest NOSH - 1,187,416
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.73 2.57 1.64 0.80 1.87 1.28 0.76 189.07%
EPS 1.89 1.22 0.78 0.38 0.90 0.60 0.35 208.11%
DPS 0.57 0.00 0.08 0.00 0.30 0.00 0.04 488.72%
NAPS 0.035 0.0481 0.0456 0.039 0.018 0.0337 0.0301 10.58%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.97 2.14 4.32 2.81 2.78 2.79 4.22 -
P/RPS 16.66 26.63 41.74 54.93 23.48 34.40 43.59 -47.36%
P/EPS 32.85 56.32 88.16 117.08 48.77 73.42 95.91 -51.07%
EY 3.04 1.78 1.13 0.85 2.05 1.36 1.04 104.57%
DY 0.91 0.00 0.12 0.00 0.68 0.00 0.12 286.46%
P/NAPS 17.75 14.25 15.05 11.32 24.41 13.04 11.02 37.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.07 2.05 2.17 3.51 2.60 2.48 2.50 -
P/RPS 17.51 25.51 20.97 68.62 21.96 30.58 25.82 -22.82%
P/EPS 34.52 53.95 44.29 146.25 45.61 65.26 56.82 -28.28%
EY 2.90 1.85 2.26 0.68 2.19 1.53 1.76 39.54%
DY 0.87 0.00 0.23 0.00 0.73 0.00 0.20 166.71%
P/NAPS 18.65 13.65 7.56 14.14 22.83 11.59 6.53 101.42%

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