[MYEG] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 35.38%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,491 60,741 45,060 38,973 29,765 27,720 35,369 47.54%
PBT 30,647 28,277 22,743 19,174 14,166 12,130 16,950 48.25%
Tax -385 -129 186 -128 -118 -106 -321 12.84%
NP 30,262 28,148 22,929 19,046 14,048 12,024 16,629 48.89%
-
NP to SH 30,316 28,498 22,948 19,069 14,086 12,042 16,629 49.07%
-
Tax Rate 1.26% 0.46% -0.82% 0.67% 0.83% 0.87% 1.89% -
Total Cost 33,229 32,593 22,131 19,927 15,717 15,696 18,740 46.34%
-
Net Worth 348,148 294,716 137,561 254,928 224,730 192,611 177,870 56.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,063 - 16,908 - 2,934 - 11,877 -36.04%
Div Payout % 20.00% - 73.68% - 20.83% - 71.43% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 348,148 294,716 137,561 254,928 224,730 192,611 177,870 56.28%
NOSH 1,212,640 1,187,416 1,207,736 1,191,812 586,916 602,100 593,892 60.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 47.66% 46.34% 50.89% 48.87% 47.20% 43.38% 47.02% -
ROE 8.71% 9.67% 16.68% 7.48% 6.27% 6.25% 9.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.24 5.12 3.73 3.27 5.07 4.60 5.96 -8.20%
EPS 2.50 2.40 1.00 1.60 2.40 2.00 2.80 -7.25%
DPS 0.50 0.00 1.40 0.00 0.50 0.00 2.00 -60.21%
NAPS 0.2871 0.2482 0.1139 0.2139 0.3829 0.3199 0.2995 -2.77%
Adjusted Per Share Value based on latest NOSH - 1,191,812
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.84 0.80 0.60 0.52 0.39 0.37 0.47 47.11%
EPS 0.40 0.38 0.30 0.25 0.19 0.16 0.22 48.80%
DPS 0.08 0.00 0.22 0.00 0.04 0.00 0.16 -36.92%
NAPS 0.0461 0.039 0.0182 0.0337 0.0297 0.0255 0.0235 56.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.32 2.81 2.78 2.79 4.22 3.77 3.04 -
P/RPS 82.51 54.93 74.51 85.32 83.21 81.89 51.05 37.60%
P/EPS 172.80 117.08 146.31 174.38 175.83 188.50 108.57 36.20%
EY 0.58 0.85 0.68 0.57 0.57 0.53 0.92 -26.41%
DY 0.12 0.00 0.50 0.00 0.12 0.00 0.66 -67.80%
P/NAPS 15.05 11.32 24.41 13.04 11.02 11.78 10.15 29.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 2.17 3.51 2.60 2.48 2.50 4.25 2.80 -
P/RPS 41.45 68.62 69.69 75.84 49.30 92.31 47.02 -8.04%
P/EPS 86.80 146.25 136.84 155.00 104.17 212.50 100.00 -8.98%
EY 1.15 0.68 0.73 0.65 0.96 0.47 1.00 9.73%
DY 0.23 0.00 0.54 0.00 0.20 0.00 0.71 -52.73%
P/NAPS 7.56 14.14 22.83 11.59 6.53 13.29 9.35 -13.17%

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