[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 72.98%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 124,232 60,741 141,518 96,457 57,485 27,720 109,872 8.50%
PBT 58,924 28,277 68,213 45,470 26,296 12,130 50,710 10.49%
Tax -514 -129 -166 -352 -224 -106 -597 -9.47%
NP 58,410 28,148 68,047 45,118 26,072 12,024 50,113 10.72%
-
NP to SH 58,814 28,498 68,145 45,196 26,128 12,042 50,113 11.23%
-
Tax Rate 0.87% 0.46% 0.24% 0.77% 0.85% 0.87% 1.18% -
Total Cost 65,822 32,593 73,471 51,339 31,413 15,696 59,759 6.63%
-
Net Worth 344,602 294,716 136,166 254,405 227,372 192,611 176,574 55.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,001 - 22,714 - 2,969 - 14,739 -44.97%
Div Payout % 10.20% - 33.33% - 11.36% - 29.41% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 344,602 294,716 136,166 254,405 227,372 192,611 176,574 55.97%
NOSH 1,200,285 1,187,416 1,195,491 1,189,368 593,818 602,100 589,564 60.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 47.02% 46.34% 48.08% 46.78% 45.35% 43.38% 45.61% -
ROE 17.07% 9.67% 50.05% 17.77% 11.49% 6.25% 28.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.35 5.12 11.84 8.11 9.68 4.60 18.64 -32.37%
EPS 4.90 2.40 2.80 3.80 4.40 2.00 8.50 -30.66%
DPS 0.50 0.00 1.90 0.00 0.50 0.00 2.50 -65.70%
NAPS 0.2871 0.2482 0.1139 0.2139 0.3829 0.3199 0.2995 -2.77%
Adjusted Per Share Value based on latest NOSH - 1,191,812
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.63 0.80 1.85 1.26 0.75 0.36 1.44 8.58%
EPS 0.77 0.37 0.89 0.59 0.34 0.16 0.66 10.79%
DPS 0.08 0.00 0.30 0.00 0.04 0.00 0.19 -43.73%
NAPS 0.0452 0.0386 0.0178 0.0333 0.0298 0.0252 0.0231 56.24%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.32 2.81 2.78 2.79 4.22 3.77 3.04 -
P/RPS 41.74 54.93 23.48 34.40 43.59 81.89 16.31 86.77%
P/EPS 88.16 117.08 48.77 73.42 95.91 188.50 35.76 82.19%
EY 1.13 0.85 2.05 1.36 1.04 0.53 2.80 -45.29%
DY 0.12 0.00 0.68 0.00 0.12 0.00 0.82 -72.13%
P/NAPS 15.05 11.32 24.41 13.04 11.02 11.78 10.15 29.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 2.17 3.51 2.60 2.48 2.50 4.25 2.80 -
P/RPS 20.97 68.62 21.96 30.58 25.82 92.31 15.02 24.84%
P/EPS 44.29 146.25 45.61 65.26 56.82 212.50 32.94 21.75%
EY 2.26 0.68 2.19 1.53 1.76 0.47 3.04 -17.89%
DY 0.23 0.00 0.73 0.00 0.20 0.00 0.89 -59.32%
P/NAPS 7.56 14.14 22.83 11.59 6.53 13.29 9.35 -13.17%

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