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

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- -73.81%
YoY- 30.29%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 426,237 318,795 207,265 98,039 371,598 266,484 167,260 86.88%
PBT 225,135 169,150 110,668 52,360 201,478 142,055 87,578 87.98%
Tax -1,300 -825 -455 -234 -1,430 -727 -295 169.52%
NP 223,835 168,325 110,213 52,126 200,048 141,328 87,283 87.67%
-
NP to SH 226,492 170,379 111,829 52,782 201,511 142,035 88,133 87.94%
-
Tax Rate 0.58% 0.49% 0.41% 0.45% 0.71% 0.51% 0.34% -
Total Cost 202,402 150,470 97,052 45,913 171,550 125,156 79,977 86.02%
-
Net Worth 663,235 680,149 665,363 606,220 553,567 512,095 488,552 22.67%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 68,189 18,031 18,031 - 61,307 - 12,003 219.39%
Div Payout % 30.11% 10.58% 16.12% - 30.42% - 13.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 663,235 680,149 665,363 606,220 553,567 512,095 488,552 22.67%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 52.51% 52.80% 53.17% 53.17% 53.83% 53.03% 52.18% -
ROE 34.15% 25.05% 16.81% 8.71% 36.40% 27.74% 18.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.88 8.84 5.75 2.72 10.30 7.39 6.97 42.82%
EPS 6.30 4.70 3.10 1.50 5.60 3.90 3.70 42.73%
DPS 1.90 0.50 0.50 0.00 1.70 0.00 0.50 144.10%
NAPS 0.1848 0.1886 0.1845 0.1681 0.1535 0.142 0.2035 -6.24%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.64 4.22 2.74 1.30 4.92 3.53 2.21 87.06%
EPS 3.00 2.25 1.48 0.70 2.67 1.88 1.17 87.66%
DPS 0.90 0.24 0.24 0.00 0.81 0.00 0.16 217.28%
NAPS 0.0877 0.09 0.088 0.0802 0.0732 0.0677 0.0646 22.67%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.965 2.90 2.23 2.05 2.19 1.85 1.51 -
P/RPS 8.13 32.81 38.80 75.41 21.25 25.04 21.67 -48.07%
P/EPS 15.29 61.38 71.91 140.07 39.19 46.97 41.13 -48.39%
EY 6.54 1.63 1.39 0.71 2.55 2.13 2.43 93.83%
DY 1.97 0.17 0.22 0.00 0.78 0.00 0.33 230.15%
P/NAPS 5.22 15.38 12.09 12.20 14.27 13.03 7.42 -20.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.49 0.765 2.71 2.02 2.02 2.20 1.62 -
P/RPS 12.55 8.65 47.15 74.30 19.60 29.77 23.25 -33.77%
P/EPS 23.61 16.19 87.39 138.02 36.15 55.86 44.13 -34.17%
EY 4.24 6.18 1.14 0.72 2.77 1.79 2.27 51.84%
DY 1.28 0.65 0.18 0.00 0.84 0.00 0.31 158.04%
P/NAPS 8.06 4.06 14.69 12.02 13.16 15.49 7.96 0.83%

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