[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 69.58%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,485 27,720 109,872 74,503 43,869 20,406 76,484 -17.29%
PBT 26,296 12,130 50,710 33,761 19,861 8,566 34,391 -16.34%
Tax -224 -106 -597 -276 -115 -25 458 -
NP 26,072 12,024 50,113 33,485 19,746 8,541 34,849 -17.54%
-
NP to SH 26,128 12,042 50,113 33,486 19,746 8,541 34,849 -17.42%
-
Tax Rate 0.85% 0.87% 1.18% 0.82% 0.58% 0.29% -1.33% -
Total Cost 31,413 15,696 59,759 41,018 24,123 11,865 41,635 -17.08%
-
Net Worth 227,372 192,611 176,574 166,114 158,626 152,456 142,602 36.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,969 - 14,739 2,989 2,991 - 10,862 -57.78%
Div Payout % 11.36% - 29.41% 8.93% 15.15% - 31.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 227,372 192,611 176,574 166,114 158,626 152,456 142,602 36.36%
NOSH 593,818 602,100 589,564 597,964 598,363 610,071 603,482 -1.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 45.35% 43.38% 45.61% 44.94% 45.01% 41.86% 45.56% -
ROE 11.49% 6.25% 28.38% 20.16% 12.45% 5.60% 24.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.68 4.60 18.64 12.46 7.33 3.34 12.67 -16.38%
EPS 4.40 2.00 8.50 5.60 3.30 1.40 5.90 -17.71%
DPS 0.50 0.00 2.50 0.50 0.50 0.00 1.80 -57.32%
NAPS 0.3829 0.3199 0.2995 0.2778 0.2651 0.2499 0.2363 37.83%
Adjusted Per Share Value based on latest NOSH - 597,347
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.75 0.36 1.44 0.98 0.57 0.27 1.00 -17.40%
EPS 0.34 0.16 0.66 0.44 0.26 0.11 0.46 -18.20%
DPS 0.04 0.00 0.19 0.04 0.04 0.00 0.14 -56.52%
NAPS 0.0298 0.0252 0.0231 0.0218 0.0208 0.02 0.0187 36.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.22 3.77 3.04 2.83 2.66 1.96 1.55 -
P/RPS 43.59 81.89 16.31 22.71 36.28 58.60 12.23 132.79%
P/EPS 95.91 188.50 35.76 50.54 80.61 140.00 26.84 133.19%
EY 1.04 0.53 2.80 1.98 1.24 0.71 3.73 -57.22%
DY 0.12 0.00 0.82 0.18 0.19 0.00 1.16 -77.87%
P/NAPS 11.02 11.78 10.15 10.19 10.03 7.84 6.56 41.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 -
Price 2.50 4.25 2.80 2.55 2.92 2.52 1.83 -
P/RPS 25.82 92.31 15.02 20.47 39.83 75.34 14.44 47.16%
P/EPS 56.82 212.50 32.94 45.54 88.48 180.00 31.69 47.43%
EY 1.76 0.47 3.04 2.20 1.13 0.56 3.16 -32.23%
DY 0.20 0.00 0.89 0.20 0.17 0.00 0.98 -65.23%
P/NAPS 6.53 13.29 9.35 9.18 11.01 10.08 7.74 -10.68%

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