[MYEG] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 13.19%
YoY- 62.81%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 109,226 98,039 105,113 99,224 88,664 78,597 87,370 16.00%
PBT 58,309 52,360 59,423 54,477 47,164 40,414 50,894 9.46%
Tax -222 -234 -702 -432 -162 -134 57 -
NP 58,087 52,126 58,721 54,045 47,002 40,280 50,951 9.10%
-
NP to SH 59,047 52,782 59,477 53,902 47,621 40,511 50,950 10.30%
-
Tax Rate 0.38% 0.45% 1.18% 0.79% 0.34% 0.33% -0.11% -
Total Cost 51,139 45,913 46,392 45,179 41,662 38,317 36,419 25.31%
-
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 269,809 82.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 18,031 - 43,275 - 12,003 - 31,599 -31.13%
Div Payout % 30.54% - 72.76% - 25.21% - 62.02% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 665,363 606,220 553,567 512,095 488,552 428,940 269,809 82.23%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,430,714 29.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 53.18% 53.17% 55.86% 54.47% 53.01% 51.25% 58.32% -
ROE 8.87% 8.71% 10.74% 10.53% 9.75% 9.44% 18.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.03 2.72 2.91 2.75 3.69 3.30 3.59 -10.66%
EPS 1.60 1.50 1.60 1.50 2.00 1.70 1.40 9.28%
DPS 0.50 0.00 1.20 0.00 0.50 0.00 1.30 -47.02%
NAPS 0.1845 0.1681 0.1535 0.142 0.2035 0.18 0.111 40.18%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.43 1.28 1.38 1.30 1.16 1.03 1.15 15.58%
EPS 0.77 0.69 0.78 0.71 0.62 0.53 0.67 9.69%
DPS 0.24 0.00 0.57 0.00 0.16 0.00 0.41 -29.95%
NAPS 0.0872 0.0795 0.0726 0.0671 0.064 0.0562 0.0354 82.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.05 2.19 1.85 1.51 2.28 1.97 -
P/RPS 73.63 75.41 75.14 67.24 40.89 69.13 54.81 21.68%
P/EPS 136.20 140.07 132.79 123.77 76.12 134.12 93.98 27.97%
EY 0.73 0.71 0.75 0.81 1.31 0.75 1.06 -21.96%
DY 0.22 0.00 0.55 0.00 0.33 0.00 0.66 -51.82%
P/NAPS 12.09 12.20 14.27 13.03 7.42 12.67 17.75 -22.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 -
Price 2.71 2.02 2.02 2.20 1.62 2.21 2.07 -
P/RPS 89.48 74.30 69.30 79.96 43.86 67.01 57.59 34.04%
P/EPS 165.51 138.02 122.48 147.19 81.67 130.00 98.76 40.95%
EY 0.60 0.72 0.82 0.68 1.22 0.77 1.01 -29.26%
DY 0.18 0.00 0.59 0.00 0.31 0.00 0.63 -56.52%
P/NAPS 14.69 12.02 13.16 15.49 7.96 12.28 18.65 -14.67%

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