[MYEG] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 24.38%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 353,855 324,757 299,584 281,728 239,418 208,265 174,539 60.11%
PBT 192,949 171,880 155,363 143,226 115,075 100,841 84,360 73.50%
Tax -671 -489 -712 -707 -578 -456 -189 132.54%
NP 192,278 171,391 154,651 142,519 114,497 100,385 84,171 73.36%
-
NP to SH 192,984 172,190 154,885 142,872 114,870 100,831 84,601 73.19%
-
Tax Rate 0.35% 0.28% 0.46% 0.49% 0.50% 0.45% 0.22% -
Total Cost 161,577 153,366 144,933 139,209 124,921 107,880 90,368 47.26%
-
Net Worth 512,095 0 0 269,809 0 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 43,603 43,603 37,662 37,662 22,971 22,971 19,842 68.94%
Div Payout % 22.59% 25.32% 24.32% 26.36% 20.00% 22.78% 23.45% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 512,095 0 0 269,809 0 0 0 -
NOSH 3,606,306 3,606,306 2,382,999 2,430,714 2,364,857 1,212,640 1,187,416 109.57%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 54.34% 52.78% 51.62% 50.59% 47.82% 48.20% 48.22% -
ROE 37.69% 0.00% 0.00% 52.95% 0.00% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.81 13.53 12.57 11.59 10.12 17.17 14.70 -23.61%
EPS 5.35 7.17 6.50 5.88 4.86 8.31 7.12 -17.33%
DPS 1.21 1.80 1.58 1.55 0.97 1.89 1.67 -19.31%
NAPS 0.142 0.00 0.00 0.111 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,430,714
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.64 4.26 3.93 3.69 3.14 2.73 2.29 60.05%
EPS 2.53 2.26 2.03 1.87 1.51 1.32 1.11 73.10%
DPS 0.57 0.57 0.49 0.49 0.30 0.30 0.26 68.67%
NAPS 0.0671 0.00 0.00 0.0354 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.85 1.51 2.28 1.97 2.14 4.32 2.81 -
P/RPS 18.85 11.16 18.14 17.00 21.14 25.15 19.12 -0.94%
P/EPS 34.57 21.05 35.08 33.52 44.06 51.95 39.44 -8.40%
EY 2.89 4.75 2.85 2.98 2.27 1.92 2.54 8.97%
DY 0.65 1.19 0.69 0.79 0.45 0.44 0.59 6.66%
P/NAPS 13.03 0.00 0.00 17.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 -
Price 2.20 1.62 2.21 2.07 2.05 2.17 3.51 -
P/RPS 22.42 11.98 17.58 17.86 20.25 12.64 23.88 -4.11%
P/EPS 41.11 22.59 34.00 35.22 42.20 26.10 49.26 -11.34%
EY 2.43 4.43 2.94 2.84 2.37 3.83 2.03 12.72%
DY 0.55 1.11 0.72 0.75 0.47 0.87 0.48 9.49%
P/NAPS 15.49 0.00 0.00 18.65 0.00 0.00 0.00 -

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