[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -71.65%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 371,598 266,484 167,260 78,597 281,728 194,358 124,232 107.73%
PBT 201,478 142,055 87,578 40,414 143,226 92,333 58,924 127.13%
Tax -1,430 -727 -295 -134 -707 -765 -514 97.93%
NP 200,048 141,328 87,283 40,280 142,519 91,568 58,410 127.38%
-
NP to SH 201,511 142,035 88,133 40,511 142,872 91,922 58,814 127.44%
-
Tax Rate 0.71% 0.51% 0.34% 0.33% 0.49% 0.83% 0.87% -
Total Cost 171,550 125,156 79,977 38,317 139,209 102,790 65,822 89.49%
-
Net Worth 553,567 512,095 488,552 428,940 264,487 363,333 344,602 37.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 61,307 - 12,003 - 42,889 - 6,001 371.49%
Div Payout % 30.42% - 13.62% - 30.02% - 10.20% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 553,567 512,095 488,552 428,940 264,487 363,333 344,602 37.20%
NOSH 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 2,419,000 1,200,285 108.35%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 53.83% 53.03% 52.18% 51.25% 50.59% 47.11% 47.02% -
ROE 36.40% 27.74% 18.04% 9.44% 54.02% 25.30% 17.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.30 7.39 6.97 3.30 11.82 8.03 10.35 -0.32%
EPS 5.60 3.90 3.70 1.70 4.00 3.80 4.90 9.31%
DPS 1.70 0.00 0.50 0.00 1.80 0.00 0.50 126.27%
NAPS 0.1535 0.142 0.2035 0.18 0.111 0.1502 0.2871 -34.15%
Adjusted Per Share Value based on latest NOSH - 2,382,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.87 3.49 2.19 1.03 3.69 2.55 1.63 107.57%
EPS 2.64 1.86 1.16 0.53 1.87 1.20 0.77 127.54%
DPS 0.80 0.00 0.16 0.00 0.56 0.00 0.08 364.81%
NAPS 0.0726 0.0671 0.064 0.0562 0.0347 0.0476 0.0452 37.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 1.85 1.51 2.28 1.97 2.14 4.32 -
P/RPS 21.25 25.04 21.67 69.13 16.66 26.63 41.74 -36.26%
P/EPS 39.19 46.97 41.13 134.12 32.85 56.32 88.16 -41.78%
EY 2.55 2.13 2.43 0.75 3.04 1.78 1.13 72.12%
DY 0.78 0.00 0.33 0.00 0.91 0.00 0.12 248.68%
P/NAPS 14.27 13.03 7.42 12.67 17.75 14.25 15.05 -3.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 2.02 2.20 1.62 2.21 2.07 2.05 2.17 -
P/RPS 19.60 29.77 23.25 67.01 17.51 25.51 20.97 -4.40%
P/EPS 36.15 55.86 44.13 130.00 34.52 53.95 44.29 -12.67%
EY 2.77 1.79 2.27 0.77 2.90 1.85 2.26 14.54%
DY 0.84 0.00 0.31 0.00 0.87 0.00 0.23 137.34%
P/NAPS 13.16 15.49 7.96 12.28 18.65 13.65 7.56 44.75%

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