[MYEG] QoQ Quarter Result on 30-Jun-2015 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 20.34%
YoY- 38.0%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 70,126 63,491 60,741 45,060 38,973 29,765 27,720 85.55%
PBT 33,408 30,647 28,277 22,743 19,174 14,166 12,130 96.36%
Tax -250 -385 -129 186 -128 -118 -106 77.09%
NP 33,158 30,262 28,148 22,929 19,046 14,048 12,024 96.52%
-
NP to SH 33,108 30,316 28,498 22,948 19,069 14,086 12,042 96.13%
-
Tax Rate 0.75% 1.26% 0.46% -0.82% 0.67% 0.83% 0.87% -
Total Cost 36,968 33,229 32,593 22,131 19,927 15,717 15,696 76.92%
-
Net Worth 355,201 348,148 294,716 137,561 254,928 224,730 192,611 50.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 6,063 - 16,908 - 2,934 - -
Div Payout % - 20.00% - 73.68% - 20.83% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 355,201 348,148 294,716 137,561 254,928 224,730 192,611 50.32%
NOSH 2,364,857 1,212,640 1,187,416 1,207,736 1,191,812 586,916 602,100 148.73%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 47.28% 47.66% 46.34% 50.89% 48.87% 47.20% 43.38% -
ROE 9.32% 8.71% 9.67% 16.68% 7.48% 6.27% 6.25% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.97 5.24 5.12 3.73 3.27 5.07 4.60 -25.27%
EPS 1.40 2.50 2.40 1.00 1.60 2.40 2.00 -21.14%
DPS 0.00 0.50 0.00 1.40 0.00 0.50 0.00 -
NAPS 0.1502 0.2871 0.2482 0.1139 0.2139 0.3829 0.3199 -39.56%
Adjusted Per Share Value based on latest NOSH - 1,207,736
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.92 0.83 0.80 0.59 0.51 0.39 0.36 86.81%
EPS 0.43 0.40 0.37 0.30 0.25 0.18 0.16 93.18%
DPS 0.00 0.08 0.00 0.22 0.00 0.04 0.00 -
NAPS 0.0466 0.0456 0.0386 0.018 0.0334 0.0295 0.0252 50.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.14 4.32 2.81 2.78 2.79 4.22 3.77 -
P/RPS 72.17 82.51 54.93 74.51 85.32 83.21 81.89 -8.07%
P/EPS 152.86 172.80 117.08 146.31 174.38 175.83 188.50 -13.02%
EY 0.65 0.58 0.85 0.68 0.57 0.57 0.53 14.56%
DY 0.00 0.12 0.00 0.50 0.00 0.12 0.00 -
P/NAPS 14.25 15.05 11.32 24.41 13.04 11.02 11.78 13.51%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.05 2.17 3.51 2.60 2.48 2.50 4.25 -
P/RPS 69.13 41.45 68.62 69.69 75.84 49.30 92.31 -17.51%
P/EPS 146.43 86.80 146.25 136.84 155.00 104.17 212.50 -21.96%
EY 0.68 1.15 0.68 0.73 0.65 0.96 0.47 27.89%
DY 0.00 0.23 0.00 0.54 0.00 0.20 0.00 -
P/NAPS 13.65 7.56 14.14 22.83 11.59 6.53 13.29 1.79%

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