[MYEG] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 8.41%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 371,598 353,855 324,757 299,584 281,728 239,418 208,265 47.16%
PBT 201,478 192,949 171,880 155,363 143,226 115,075 100,841 58.69%
Tax -1,430 -671 -489 -712 -707 -578 -456 114.39%
NP 200,048 192,278 171,391 154,651 142,519 114,497 100,385 58.42%
-
NP to SH 201,511 192,984 172,190 154,885 142,872 114,870 100,831 58.72%
-
Tax Rate 0.71% 0.35% 0.28% 0.46% 0.49% 0.50% 0.45% -
Total Cost 171,550 161,577 153,366 144,933 139,209 124,921 107,880 36.27%
-
Net Worth 553,567 512,095 0 0 269,809 0 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 55,279 43,603 43,603 37,662 37,662 22,971 22,971 79.67%
Div Payout % 27.43% 22.59% 25.32% 24.32% 26.36% 20.00% 22.78% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 553,567 512,095 0 0 269,809 0 0 -
NOSH 3,606,306 3,606,306 3,606,306 2,382,999 2,430,714 2,364,857 1,212,640 106.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 53.83% 54.34% 52.78% 51.62% 50.59% 47.82% 48.20% -
ROE 36.40% 37.69% 0.00% 0.00% 52.95% 0.00% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.30 9.81 13.53 12.57 11.59 10.12 17.17 -28.89%
EPS 5.59 5.35 7.17 6.50 5.88 4.86 8.31 -23.24%
DPS 1.53 1.21 1.80 1.58 1.55 0.97 1.89 -13.15%
NAPS 0.1535 0.142 0.00 0.00 0.111 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,382,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.87 4.64 4.26 3.93 3.69 3.14 2.73 47.13%
EPS 2.64 2.53 2.26 2.03 1.87 1.51 1.32 58.80%
DPS 0.72 0.57 0.57 0.49 0.49 0.30 0.30 79.35%
NAPS 0.0726 0.0671 0.00 0.00 0.0354 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 1.85 1.51 2.28 1.97 2.14 4.32 -
P/RPS 21.25 18.85 11.16 18.14 17.00 21.14 25.15 -10.63%
P/EPS 39.19 34.57 21.05 35.08 33.52 44.06 51.95 -17.14%
EY 2.55 2.89 4.75 2.85 2.98 2.27 1.92 20.84%
DY 0.70 0.65 1.19 0.69 0.79 0.45 0.44 36.31%
P/NAPS 14.27 13.03 0.00 0.00 17.75 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 2.02 2.20 1.62 2.21 2.07 2.05 2.17 -
P/RPS 19.60 22.42 11.98 17.58 17.86 20.25 12.64 34.00%
P/EPS 36.15 41.11 22.59 34.00 35.22 42.20 26.10 24.27%
EY 2.77 2.43 4.43 2.94 2.84 2.37 3.83 -19.44%
DY 0.76 0.55 1.11 0.72 0.75 0.47 0.87 -8.62%
P/NAPS 13.16 15.49 0.00 0.00 18.65 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