[MYEG] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 6.99%
YoY- 45.35%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 141,518 131,827 123,488 117,186 109,872 95,316 85,100 40.49%
PBT 68,213 62,420 57,146 54,275 50,711 43,941 39,571 43.91%
Tax -166 -673 -706 -678 -597 272 408 -
NP 68,047 61,747 56,440 53,597 50,114 44,213 39,979 42.69%
-
NP to SH 68,145 61,826 56,496 53,615 50,114 44,213 39,979 42.83%
-
Tax Rate 0.24% 1.08% 1.24% 1.25% 1.18% -0.62% -1.03% -
Total Cost 73,471 70,080 67,048 63,589 59,758 51,103 45,121 38.53%
-
Net Worth 137,561 254,928 224,730 192,611 177,870 0 156,339 -8.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,842 14,812 14,812 14,826 14,826 10,807 10,807 50.10%
Div Payout % 29.12% 23.96% 26.22% 27.65% 29.59% 24.45% 27.03% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 137,561 254,928 224,730 192,611 177,870 0 156,339 -8.19%
NOSH 1,207,736 1,191,812 586,916 602,100 593,892 597,347 589,736 61.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 48.08% 46.84% 45.70% 45.74% 45.61% 46.39% 46.98% -
ROE 49.54% 24.25% 25.14% 27.84% 28.17% 0.00% 25.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.72 11.06 21.04 19.46 18.50 15.96 14.43 -12.98%
EPS 5.64 5.19 9.63 8.90 8.44 7.40 6.78 -11.57%
DPS 1.64 1.24 2.52 2.46 2.50 1.81 1.83 -7.06%
NAPS 0.1139 0.2139 0.3829 0.3199 0.2995 0.00 0.2651 -43.14%
Adjusted Per Share Value based on latest NOSH - 602,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.87 1.74 1.63 1.55 1.45 1.26 1.13 40.03%
EPS 0.90 0.82 0.75 0.71 0.66 0.58 0.53 42.47%
DPS 0.26 0.20 0.20 0.20 0.20 0.14 0.14 51.25%
NAPS 0.0182 0.0337 0.0297 0.0255 0.0235 0.00 0.0207 -8.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.78 2.79 4.22 3.77 3.04 2.83 2.66 -
P/RPS 23.72 25.22 20.06 19.37 16.43 17.74 18.43 18.37%
P/EPS 49.27 53.78 43.84 42.34 36.03 38.24 39.24 16.43%
EY 2.03 1.86 2.28 2.36 2.78 2.62 2.55 -14.14%
DY 0.59 0.45 0.60 0.65 0.82 0.64 0.69 -9.93%
P/NAPS 24.41 13.04 11.02 11.78 10.15 0.00 10.03 81.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 -
Price 2.60 2.48 2.50 4.25 2.80 2.55 2.92 -
P/RPS 22.19 22.42 11.88 21.84 15.13 15.98 20.24 6.34%
P/EPS 46.08 47.81 25.97 47.73 33.18 34.45 43.07 4.61%
EY 2.17 2.09 3.85 2.10 3.01 2.90 2.32 -4.36%
DY 0.63 0.50 1.01 0.58 0.89 0.71 0.63 0.00%
P/NAPS 22.83 11.59 6.53 13.29 9.35 0.00 11.01 62.82%

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