[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 61.16%
YoY- 54.52%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 207,265 98,039 371,598 266,484 167,260 78,597 281,728 -18.45%
PBT 110,668 52,360 201,478 142,055 87,578 40,414 143,226 -15.75%
Tax -455 -234 -1,430 -727 -295 -134 -707 -25.39%
NP 110,213 52,126 200,048 141,328 87,283 40,280 142,519 -15.70%
-
NP to SH 111,829 52,782 201,511 142,035 88,133 40,511 142,872 -15.03%
-
Tax Rate 0.41% 0.45% 0.71% 0.51% 0.34% 0.33% 0.49% -
Total Cost 97,052 45,913 171,550 125,156 79,977 38,317 139,209 -21.32%
-
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 264,487 84.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 18,031 - 61,307 - 12,003 - 42,889 -43.79%
Div Payout % 16.12% - 30.42% - 13.62% - 30.02% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 264,487 84.66%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 31.72%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 53.17% 53.17% 53.83% 53.03% 52.18% 51.25% 50.59% -
ROE 16.81% 8.71% 36.40% 27.74% 18.04% 9.44% 54.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.75 2.72 10.30 7.39 6.97 3.30 11.82 -38.06%
EPS 3.10 1.50 5.60 3.90 3.70 1.70 4.00 -15.58%
DPS 0.50 0.00 1.70 0.00 0.50 0.00 1.80 -57.32%
NAPS 0.1845 0.1681 0.1535 0.142 0.2035 0.18 0.111 40.18%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.74 1.30 4.92 3.53 2.21 1.04 3.73 -18.54%
EPS 1.48 0.70 2.67 1.88 1.17 0.54 1.89 -15.00%
DPS 0.24 0.00 0.81 0.00 0.16 0.00 0.57 -43.73%
NAPS 0.088 0.0802 0.0732 0.0677 0.0646 0.0567 0.035 84.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.05 2.19 1.85 1.51 2.28 1.97 -
P/RPS 38.80 75.41 21.25 25.04 21.67 69.13 16.66 75.42%
P/EPS 71.91 140.07 39.19 46.97 41.13 134.12 32.85 68.35%
EY 1.39 0.71 2.55 2.13 2.43 0.75 3.04 -40.56%
DY 0.22 0.00 0.78 0.00 0.33 0.00 0.91 -61.09%
P/NAPS 12.09 12.20 14.27 13.03 7.42 12.67 17.75 -22.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 2.71 2.02 2.02 2.20 1.62 2.21 2.07 -
P/RPS 47.15 74.30 19.60 29.77 23.25 67.01 17.51 93.20%
P/EPS 87.39 138.02 36.15 55.86 44.13 130.00 34.52 85.43%
EY 1.14 0.72 2.77 1.79 2.27 0.77 2.90 -46.24%
DY 0.18 0.00 0.84 0.00 0.31 0.00 0.87 -64.91%
P/NAPS 14.69 12.02 13.16 15.49 7.96 12.28 18.65 -14.67%

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