[MYEG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.43%
YoY- 39.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 208,265 174,539 141,518 131,827 123,488 117,186 109,872 52.98%
PBT 100,841 84,360 68,213 62,420 57,146 54,275 50,711 57.93%
Tax -456 -189 -166 -673 -706 -678 -597 -16.39%
NP 100,385 84,171 68,047 61,747 56,440 53,597 50,114 58.70%
-
NP to SH 100,831 84,601 68,145 61,826 56,496 53,615 50,114 59.17%
-
Tax Rate 0.45% 0.22% 0.24% 1.08% 1.24% 1.25% 1.18% -
Total Cost 107,880 90,368 73,471 70,080 67,048 63,589 59,758 48.10%
-
Net Worth 0 0 137,561 254,928 224,730 192,611 177,870 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 22,971 19,842 19,842 14,812 14,812 14,826 14,826 33.79%
Div Payout % 22.78% 23.45% 29.12% 23.96% 26.22% 27.65% 29.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 0 0 137,561 254,928 224,730 192,611 177,870 -
NOSH 1,212,640 1,187,416 1,207,736 1,191,812 586,916 602,100 593,892 60.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 48.20% 48.22% 48.08% 46.84% 45.70% 45.74% 45.61% -
ROE 0.00% 0.00% 49.54% 24.25% 25.14% 27.84% 28.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.17 14.70 11.72 11.06 21.04 19.46 18.50 -4.83%
EPS 8.31 7.12 5.64 5.19 9.63 8.90 8.44 -1.02%
DPS 1.89 1.67 1.64 1.24 2.52 2.46 2.50 -16.96%
NAPS 0.00 0.00 0.1139 0.2139 0.3829 0.3199 0.2995 -
Adjusted Per Share Value based on latest NOSH - 1,191,812
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.76 2.31 1.87 1.74 1.63 1.55 1.45 53.40%
EPS 1.33 1.12 0.90 0.82 0.75 0.71 0.66 59.33%
DPS 0.30 0.26 0.26 0.20 0.20 0.20 0.20 30.94%
NAPS 0.00 0.00 0.0182 0.0337 0.0297 0.0255 0.0235 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.32 2.81 2.78 2.79 4.22 3.77 3.04 -
P/RPS 25.15 19.12 23.72 25.22 20.06 19.37 16.43 32.71%
P/EPS 51.95 39.44 49.27 53.78 43.84 42.34 36.03 27.54%
EY 1.92 2.54 2.03 1.86 2.28 2.36 2.78 -21.81%
DY 0.44 0.59 0.59 0.45 0.60 0.65 0.82 -33.89%
P/NAPS 0.00 0.00 24.41 13.04 11.02 11.78 10.15 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 2.17 3.51 2.60 2.48 2.50 4.25 2.80 -
P/RPS 12.64 23.88 22.19 22.42 11.88 21.84 15.13 -11.26%
P/EPS 26.10 49.26 46.08 47.81 25.97 47.73 33.18 -14.74%
EY 3.83 2.03 2.17 2.09 3.85 2.10 3.01 17.37%
DY 0.87 0.48 0.63 0.50 1.01 0.58 0.89 -1.49%
P/NAPS 0.00 0.00 22.83 11.59 6.53 13.29 9.35 -

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