[MYEG] QoQ Quarter Result on 31-Dec-2017 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 11.87%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 138,334 107,442 111,530 109,226 98,039 105,113 99,224 24.77%
PBT -96,650 55,985 58,481 58,309 52,360 59,423 54,477 -
Tax -1,107 -476 -369 -222 -234 -702 -432 87.15%
NP -97,757 55,509 58,112 58,087 52,126 58,721 54,045 -
-
NP to SH -97,474 56,113 58,550 59,047 52,782 59,477 53,902 -
-
Tax Rate - 0.85% 0.63% 0.38% 0.45% 1.18% 0.79% -
Total Cost 236,091 51,933 53,418 51,139 45,913 46,392 45,179 200.83%
-
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 50,245 - 18,031 - 43,275 - -
Div Payout % - 89.54% - 30.54% - 72.76% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -70.67% 51.66% 52.10% 53.18% 53.17% 55.86% 54.47% -
ROE -17.16% 8.46% 8.61% 8.87% 8.71% 10.74% 10.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.89 2.99 3.09 3.03 2.72 2.91 2.75 25.98%
EPS -2.70 1.60 1.60 1.60 1.50 1.60 1.50 -
DPS 0.00 1.40 0.00 0.50 0.00 1.20 0.00 -
NAPS 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 0.142 8.22%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.81 1.41 1.46 1.43 1.28 1.38 1.30 24.66%
EPS -1.28 0.74 0.77 0.77 0.69 0.78 0.71 -
DPS 0.00 0.66 0.00 0.24 0.00 0.57 0.00 -
NAPS 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 0.0671 7.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.75 0.965 2.90 2.23 2.05 2.19 1.85 -
P/RPS 44.94 32.23 93.77 73.63 75.41 75.14 67.24 -23.53%
P/EPS -63.78 61.72 178.62 136.20 140.07 132.79 123.77 -
EY -1.57 1.62 0.56 0.73 0.71 0.75 0.81 -
DY 0.00 1.45 0.00 0.22 0.00 0.55 0.00 -
P/NAPS 10.94 5.22 15.38 12.09 12.20 14.27 13.03 -10.99%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.05 1.49 0.765 2.71 2.02 2.02 2.20 -
P/RPS 26.96 49.77 24.74 89.48 74.30 69.30 79.96 -51.52%
P/EPS -38.27 95.30 47.12 165.51 138.02 122.48 147.19 -
EY -2.61 1.05 2.12 0.60 0.72 0.82 0.68 -
DY 0.00 0.94 0.00 0.18 0.00 0.59 0.00 -
P/NAPS 6.57 8.06 4.06 14.69 12.02 13.16 15.49 -43.51%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment