[MYEG] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 17.55%
YoY- 57.08%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 98,039 105,113 99,224 88,664 78,597 87,370 70,126 25.00%
PBT 52,360 59,423 54,477 47,164 40,414 50,894 33,408 34.89%
Tax -234 -702 -432 -162 -134 57 -250 -4.30%
NP 52,126 58,721 54,045 47,002 40,280 50,951 33,158 35.16%
-
NP to SH 52,782 59,477 53,902 47,621 40,511 50,950 33,108 36.43%
-
Tax Rate 0.45% 1.18% 0.79% 0.34% 0.33% -0.11% 0.75% -
Total Cost 45,913 46,392 45,179 41,662 38,317 36,419 36,968 15.52%
-
Net Worth 606,220 553,567 512,095 488,552 428,940 269,809 355,201 42.76%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 43,275 - 12,003 - 31,599 - -
Div Payout % - 72.76% - 25.21% - 62.02% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 606,220 553,567 512,095 488,552 428,940 269,809 355,201 42.76%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,430,714 2,364,857 32.45%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 53.17% 55.86% 54.47% 53.01% 51.25% 58.32% 47.28% -
ROE 8.71% 10.74% 10.53% 9.75% 9.44% 18.88% 9.32% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.72 2.91 2.75 3.69 3.30 3.59 2.97 -5.68%
EPS 1.50 1.60 1.50 2.00 1.70 1.40 1.40 4.70%
DPS 0.00 1.20 0.00 0.50 0.00 1.30 0.00 -
NAPS 0.1681 0.1535 0.142 0.2035 0.18 0.111 0.1502 7.78%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.30 1.39 1.31 1.17 1.04 1.16 0.93 24.99%
EPS 0.70 0.79 0.71 0.63 0.54 0.67 0.44 36.24%
DPS 0.00 0.57 0.00 0.16 0.00 0.42 0.00 -
NAPS 0.0802 0.0732 0.0677 0.0646 0.0567 0.0357 0.047 42.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.05 2.19 1.85 1.51 2.28 1.97 2.14 -
P/RPS 75.41 75.14 67.24 40.89 69.13 54.81 72.17 2.96%
P/EPS 140.07 132.79 123.77 76.12 134.12 93.98 152.86 -5.65%
EY 0.71 0.75 0.81 1.31 0.75 1.06 0.65 6.05%
DY 0.00 0.55 0.00 0.33 0.00 0.66 0.00 -
P/NAPS 12.20 14.27 13.03 7.42 12.67 17.75 14.25 -9.82%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.02 2.02 2.20 1.62 2.21 2.07 2.05 -
P/RPS 74.30 69.30 79.96 43.86 67.01 57.59 69.13 4.92%
P/EPS 138.02 122.48 147.19 81.67 130.00 98.76 146.43 -3.86%
EY 0.72 0.82 0.68 1.22 0.77 1.01 0.68 3.88%
DY 0.00 0.59 0.00 0.31 0.00 0.63 0.00 -
P/NAPS 12.02 13.16 15.49 7.96 12.28 18.65 13.65 -8.12%

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