[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 56.29%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 167,260 78,597 281,728 194,358 124,232 60,741 141,518 11.72%
PBT 87,578 40,414 143,226 92,333 58,924 28,277 68,213 18.03%
Tax -295 -134 -707 -765 -514 -129 -166 46.46%
NP 87,283 40,280 142,519 91,568 58,410 28,148 68,047 17.96%
-
NP to SH 88,133 40,511 142,872 91,922 58,814 28,498 68,145 18.61%
-
Tax Rate 0.34% 0.33% 0.49% 0.83% 0.87% 0.46% 0.24% -
Total Cost 79,977 38,317 139,209 102,790 65,822 32,593 73,471 5.79%
-
Net Worth 488,552 428,940 264,487 363,333 344,602 294,716 136,166 133.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,003 - 42,889 - 6,001 - 22,714 -34.51%
Div Payout % 13.62% - 30.02% - 10.20% - 33.33% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 488,552 428,940 264,487 363,333 344,602 294,716 136,166 133.46%
NOSH 3,606,306 2,382,999 2,382,766 2,419,000 1,200,285 1,187,416 1,195,491 108.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 52.18% 51.25% 50.59% 47.11% 47.02% 46.34% 48.08% -
ROE 18.04% 9.44% 54.02% 25.30% 17.07% 9.67% 50.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.97 3.30 11.82 8.03 10.35 5.12 11.84 -29.64%
EPS 3.70 1.70 4.00 3.80 4.90 2.40 2.80 20.31%
DPS 0.50 0.00 1.80 0.00 0.50 0.00 1.90 -58.76%
NAPS 0.2035 0.18 0.111 0.1502 0.2871 0.2482 0.1139 46.98%
Adjusted Per Share Value based on latest NOSH - 2,364,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.19 1.03 3.69 2.55 1.63 0.80 1.85 11.84%
EPS 1.16 0.53 1.87 1.20 0.77 0.37 0.89 19.22%
DPS 0.16 0.00 0.56 0.00 0.08 0.00 0.30 -34.10%
NAPS 0.064 0.0562 0.0347 0.0476 0.0452 0.0386 0.0178 133.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.51 2.28 1.97 2.14 4.32 2.81 2.78 -
P/RPS 21.67 69.13 16.66 26.63 41.74 54.93 23.48 -5.18%
P/EPS 41.13 134.12 32.85 56.32 88.16 117.08 48.77 -10.69%
EY 2.43 0.75 3.04 1.78 1.13 0.85 2.05 11.94%
DY 0.33 0.00 0.91 0.00 0.12 0.00 0.68 -38.10%
P/NAPS 7.42 12.67 17.75 14.25 15.05 11.32 24.41 -54.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.62 2.21 2.07 2.05 2.17 3.51 2.60 -
P/RPS 23.25 67.01 17.51 25.51 20.97 68.62 21.96 3.86%
P/EPS 44.13 130.00 34.52 53.95 44.29 146.25 45.61 -2.16%
EY 2.27 0.77 2.90 1.85 2.26 0.68 2.19 2.40%
DY 0.31 0.00 0.87 0.00 0.23 0.00 0.73 -43.35%
P/NAPS 7.96 12.28 18.65 13.65 7.56 14.14 22.83 -50.30%

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