[MYEG] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 13.92%
YoY- 85.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 324,757 299,584 281,728 239,418 208,265 174,539 141,518 73.54%
PBT 171,880 155,363 143,226 115,075 100,841 84,360 68,213 84.65%
Tax -489 -712 -707 -578 -456 -189 -166 104.82%
NP 171,391 154,651 142,519 114,497 100,385 84,171 68,047 84.60%
-
NP to SH 172,190 154,885 142,872 114,870 100,831 84,601 68,145 84.99%
-
Tax Rate 0.28% 0.46% 0.49% 0.50% 0.45% 0.22% 0.24% -
Total Cost 153,366 144,933 139,209 124,921 107,880 90,368 73,471 62.96%
-
Net Worth 0 0 269,809 0 0 0 137,561 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 43,603 37,662 37,662 22,971 22,971 19,842 19,842 68.62%
Div Payout % 25.32% 24.32% 26.36% 20.00% 22.78% 23.45% 29.12% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 0 269,809 0 0 0 137,561 -
NOSH 3,606,306 2,382,999 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 106.67%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 52.78% 51.62% 50.59% 47.82% 48.20% 48.22% 48.08% -
ROE 0.00% 0.00% 52.95% 0.00% 0.00% 0.00% 49.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.53 12.57 11.59 10.12 17.17 14.70 11.72 9.99%
EPS 7.17 6.50 5.88 4.86 8.31 7.12 5.64 17.26%
DPS 1.80 1.58 1.55 0.97 1.89 1.67 1.64 6.37%
NAPS 0.00 0.00 0.111 0.00 0.00 0.00 0.1139 -
Adjusted Per Share Value based on latest NOSH - 2,364,857
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.26 3.93 3.69 3.14 2.73 2.29 1.85 73.93%
EPS 2.26 2.03 1.87 1.51 1.32 1.11 0.89 85.60%
DPS 0.57 0.49 0.49 0.30 0.30 0.26 0.26 68.35%
NAPS 0.00 0.00 0.0354 0.00 0.00 0.00 0.018 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.51 2.28 1.97 2.14 4.32 2.81 2.78 -
P/RPS 11.16 18.14 17.00 21.14 25.15 19.12 23.72 -39.36%
P/EPS 21.05 35.08 33.52 44.06 51.95 39.44 49.27 -43.12%
EY 4.75 2.85 2.98 2.27 1.92 2.54 2.03 75.79%
DY 1.19 0.69 0.79 0.45 0.44 0.59 0.59 59.29%
P/NAPS 0.00 0.00 17.75 0.00 0.00 0.00 24.41 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.62 2.21 2.07 2.05 2.17 3.51 2.60 -
P/RPS 11.98 17.58 17.86 20.25 12.64 23.88 22.19 -33.57%
P/EPS 22.59 34.00 35.22 42.20 26.10 49.26 46.08 -37.69%
EY 4.43 2.94 2.84 2.37 3.83 2.03 2.17 60.57%
DY 1.11 0.72 0.75 0.47 0.87 0.48 0.63 45.62%
P/NAPS 0.00 0.00 18.65 0.00 0.00 0.00 22.83 -

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