[MYEG] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 24.19%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 87,370 70,126 63,491 60,741 45,060 38,973 29,765 105.14%
PBT 50,894 33,408 30,647 28,277 22,743 19,174 14,166 134.75%
Tax 57 -250 -385 -129 186 -128 -118 -
NP 50,951 33,158 30,262 28,148 22,929 19,046 14,048 136.24%
-
NP to SH 50,950 33,108 30,316 28,498 22,948 19,069 14,086 135.81%
-
Tax Rate -0.11% 0.75% 1.26% 0.46% -0.82% 0.67% 0.83% -
Total Cost 36,419 36,968 33,229 32,593 22,131 19,927 15,717 75.19%
-
Net Worth 269,809 355,201 348,148 294,716 137,561 254,928 224,730 12.97%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 31,599 - 6,063 - 16,908 - 2,934 388.39%
Div Payout % 62.02% - 20.00% - 73.68% - 20.83% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 269,809 355,201 348,148 294,716 137,561 254,928 224,730 12.97%
NOSH 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 1,191,812 586,916 158.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 58.32% 47.28% 47.66% 46.34% 50.89% 48.87% 47.20% -
ROE 18.88% 9.32% 8.71% 9.67% 16.68% 7.48% 6.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.59 2.97 5.24 5.12 3.73 3.27 5.07 -20.57%
EPS 1.40 1.40 2.50 2.40 1.00 1.60 2.40 -30.20%
DPS 1.30 0.00 0.50 0.00 1.40 0.00 0.50 89.19%
NAPS 0.111 0.1502 0.2871 0.2482 0.1139 0.2139 0.3829 -56.23%
Adjusted Per Share Value based on latest NOSH - 1,187,416
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.16 0.93 0.84 0.80 0.60 0.52 0.39 106.95%
EPS 0.67 0.44 0.40 0.38 0.30 0.25 0.19 131.85%
DPS 0.42 0.00 0.08 0.00 0.22 0.00 0.04 380.19%
NAPS 0.0357 0.047 0.0461 0.039 0.0182 0.0337 0.0297 13.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.97 2.14 4.32 2.81 2.78 2.79 4.22 -
P/RPS 54.81 72.17 82.51 54.93 74.51 85.32 83.21 -24.31%
P/EPS 93.98 152.86 172.80 117.08 146.31 174.38 175.83 -34.16%
EY 1.06 0.65 0.58 0.85 0.68 0.57 0.57 51.28%
DY 0.66 0.00 0.12 0.00 0.50 0.00 0.12 211.90%
P/NAPS 17.75 14.25 15.05 11.32 24.41 13.04 11.02 37.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.07 2.05 2.17 3.51 2.60 2.48 2.50 -
P/RPS 57.59 69.13 41.45 68.62 69.69 75.84 49.30 10.92%
P/EPS 98.76 146.43 86.80 146.25 136.84 155.00 104.17 -3.49%
EY 1.01 0.68 1.15 0.68 0.73 0.65 0.96 3.44%
DY 0.63 0.00 0.23 0.00 0.54 0.00 0.20 115.03%
P/NAPS 18.65 13.65 7.56 14.14 22.83 11.59 6.53 101.42%

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