[MYEG] QoQ TTM Result on 30-Jun-2017

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- 4.42%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 423,908 411,602 391,040 371,598 353,855 324,757 299,584 26.06%
PBT 228,573 224,569 213,424 201,478 192,949 171,880 155,363 29.38%
Tax -1,527 -1,590 -1,530 -1,430 -671 -489 -712 66.38%
NP 227,046 222,979 211,894 200,048 192,278 171,391 154,651 29.20%
-
NP to SH 229,856 225,208 213,782 201,511 192,984 172,190 154,885 30.13%
-
Tax Rate 0.67% 0.71% 0.72% 0.71% 0.35% 0.28% 0.46% -
Total Cost 196,862 188,623 179,146 171,550 161,577 153,366 144,933 22.67%
-
Net Worth 680,149 665,363 606,220 553,567 512,095 0 0 -
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 61,307 61,307 55,279 55,279 43,603 43,603 37,662 38.42%
Div Payout % 26.67% 27.22% 25.86% 27.43% 22.59% 25.32% 24.32% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 680,149 665,363 606,220 553,567 512,095 0 0 -
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 31.84%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 53.56% 54.17% 54.19% 53.83% 54.34% 52.78% 51.62% -
ROE 33.79% 33.85% 35.26% 36.40% 37.69% 0.00% 0.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.75 11.41 10.84 10.30 9.81 13.53 12.57 -4.40%
EPS 6.37 6.24 5.93 5.59 5.35 7.17 6.50 -1.33%
DPS 1.70 1.70 1.53 1.53 1.21 1.80 1.58 5.00%
NAPS 0.1886 0.1845 0.1681 0.1535 0.142 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.61 5.45 5.17 4.92 4.68 4.30 3.96 26.16%
EPS 3.04 2.98 2.83 2.67 2.55 2.28 2.05 30.07%
DPS 0.81 0.81 0.73 0.73 0.58 0.58 0.50 37.97%
NAPS 0.09 0.088 0.0802 0.0732 0.0677 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.90 2.23 2.05 2.19 1.85 1.51 2.28 -
P/RPS 24.67 19.54 18.91 21.25 18.85 11.16 18.14 22.77%
P/EPS 45.50 35.71 34.58 39.19 34.57 21.05 35.08 18.95%
EY 2.20 2.80 2.89 2.55 2.89 4.75 2.85 -15.86%
DY 0.59 0.76 0.75 0.70 0.65 1.19 0.69 -9.92%
P/NAPS 15.38 12.09 12.20 14.27 13.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 0.765 2.71 2.02 2.02 2.20 1.62 2.21 -
P/RPS 6.51 23.74 18.63 19.60 22.42 11.98 17.58 -48.46%
P/EPS 12.00 43.40 34.08 36.15 41.11 22.59 34.00 -50.08%
EY 8.33 2.30 2.93 2.77 2.43 4.43 2.94 100.35%
DY 2.22 0.63 0.76 0.76 0.55 1.11 0.72 111.98%
P/NAPS 4.06 14.69 12.02 13.16 15.49 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