[MYEG] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -27.58%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 45,060 38,973 29,765 27,720 35,369 30,634 23,463 54.68%
PBT 22,743 19,174 14,166 12,130 16,950 13,900 11,295 59.66%
Tax 186 -128 -118 -106 -321 -161 -90 -
NP 22,929 19,046 14,048 12,024 16,629 13,739 11,205 61.39%
-
NP to SH 22,948 19,069 14,086 12,042 16,629 13,739 11,205 61.48%
-
Tax Rate -0.82% 0.67% 0.83% 0.87% 1.89% 1.16% 0.80% -
Total Cost 22,131 19,927 15,717 15,696 18,740 16,895 12,258 48.43%
-
Net Worth 137,561 254,928 224,730 192,611 177,870 165,943 156,339 -8.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,908 - 2,934 - 11,877 - 2,948 221.43%
Div Payout % 73.68% - 20.83% - 71.43% - 26.32% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 137,561 254,928 224,730 192,611 177,870 165,943 156,339 -8.19%
NOSH 1,207,736 1,191,812 586,916 602,100 593,892 597,347 589,736 61.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 50.89% 48.87% 47.20% 43.38% 47.02% 44.85% 47.76% -
ROE 16.68% 7.48% 6.27% 6.25% 9.35% 8.28% 7.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.73 3.27 5.07 4.60 5.96 5.13 3.98 -4.24%
EPS 1.00 1.60 2.40 2.00 2.80 2.30 1.90 -34.88%
DPS 1.40 0.00 0.50 0.00 2.00 0.00 0.50 99.03%
NAPS 0.1139 0.2139 0.3829 0.3199 0.2995 0.2778 0.2651 -43.14%
Adjusted Per Share Value based on latest NOSH - 602,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.59 0.51 0.39 0.36 0.46 0.40 0.31 53.75%
EPS 0.30 0.25 0.18 0.16 0.22 0.18 0.15 58.94%
DPS 0.22 0.00 0.04 0.00 0.16 0.00 0.04 212.55%
NAPS 0.018 0.0334 0.0295 0.0252 0.0233 0.0217 0.0205 -8.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.78 2.79 4.22 3.77 3.04 2.83 2.66 -
P/RPS 74.51 85.32 83.21 81.89 51.05 55.18 66.86 7.51%
P/EPS 146.31 174.38 175.83 188.50 108.57 123.04 140.00 2.99%
EY 0.68 0.57 0.57 0.53 0.92 0.81 0.71 -2.84%
DY 0.50 0.00 0.12 0.00 0.66 0.00 0.19 90.94%
P/NAPS 24.41 13.04 11.02 11.78 10.15 10.19 10.03 81.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 -
Price 2.60 2.48 2.50 4.25 2.80 2.55 2.92 -
P/RPS 69.69 75.84 49.30 92.31 47.02 49.72 73.39 -3.39%
P/EPS 136.84 155.00 104.17 212.50 100.00 110.87 153.68 -7.46%
EY 0.73 0.65 0.96 0.47 1.00 0.90 0.65 8.06%
DY 0.54 0.00 0.20 0.00 0.71 0.00 0.17 116.54%
P/NAPS 22.83 11.59 6.53 13.29 9.35 9.18 11.01 62.82%

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