[MYEG] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 9.21%
YoY- 73.62%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 88,664 78,597 87,370 70,126 63,491 60,741 45,060 56.70%
PBT 47,164 40,414 50,894 33,408 30,647 28,277 22,743 62.26%
Tax -162 -134 57 -250 -385 -129 186 -
NP 47,002 40,280 50,951 33,158 30,262 28,148 22,929 61.01%
-
NP to SH 47,621 40,511 50,950 33,108 30,316 28,498 22,948 62.33%
-
Tax Rate 0.34% 0.33% -0.11% 0.75% 1.26% 0.46% -0.82% -
Total Cost 41,662 38,317 36,419 36,968 33,229 32,593 22,131 52.16%
-
Net Worth 488,552 428,940 269,809 355,201 348,148 294,716 137,561 131.88%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 12,003 - 31,599 - 6,063 - 16,908 -20.33%
Div Payout % 25.21% - 62.02% - 20.00% - 73.68% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 488,552 428,940 269,809 355,201 348,148 294,716 137,561 131.88%
NOSH 3,606,306 2,382,999 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 106.67%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 53.01% 51.25% 58.32% 47.28% 47.66% 46.34% 50.89% -
ROE 9.75% 9.44% 18.88% 9.32% 8.71% 9.67% 16.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.69 3.30 3.59 2.97 5.24 5.12 3.73 -0.71%
EPS 2.00 1.70 1.40 1.40 2.50 2.40 1.00 58.40%
DPS 0.50 0.00 1.30 0.00 0.50 0.00 1.40 -49.50%
NAPS 0.2035 0.18 0.111 0.1502 0.2871 0.2482 0.1139 46.98%
Adjusted Per Share Value based on latest NOSH - 2,364,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.17 1.04 1.16 0.93 0.84 0.80 0.60 55.76%
EPS 0.63 0.54 0.67 0.44 0.40 0.38 0.30 63.62%
DPS 0.16 0.00 0.42 0.00 0.08 0.00 0.22 -19.04%
NAPS 0.0646 0.0567 0.0357 0.047 0.0461 0.039 0.0182 131.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.51 2.28 1.97 2.14 4.32 2.81 2.78 -
P/RPS 40.89 69.13 54.81 72.17 82.51 54.93 74.51 -32.84%
P/EPS 76.12 134.12 93.98 152.86 172.80 117.08 146.31 -35.18%
EY 1.31 0.75 1.06 0.65 0.58 0.85 0.68 54.51%
DY 0.33 0.00 0.66 0.00 0.12 0.00 0.50 -24.09%
P/NAPS 7.42 12.67 17.75 14.25 15.05 11.32 24.41 -54.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.62 2.21 2.07 2.05 2.17 3.51 2.60 -
P/RPS 43.86 67.01 57.59 69.13 41.45 68.62 69.69 -26.45%
P/EPS 81.67 130.00 98.76 146.43 86.80 146.25 136.84 -29.00%
EY 1.22 0.77 1.01 0.68 1.15 0.68 0.73 40.60%
DY 0.31 0.00 0.63 0.00 0.23 0.00 0.54 -30.81%
P/NAPS 7.96 12.28 18.65 13.65 7.56 14.14 22.83 -50.30%

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