[MYEG] QoQ TTM Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 2.06%
YoY- 19.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 473,539 466,532 426,237 423,908 411,602 391,040 371,598 17.48%
PBT 76,952 76,125 225,135 228,573 224,569 213,424 201,478 -47.26%
Tax -2,965 -2,174 -1,301 -1,527 -1,590 -1,530 -1,430 62.38%
NP 73,987 73,951 223,834 227,046 222,979 211,894 200,048 -48.38%
-
NP to SH 75,845 76,236 226,492 229,856 225,208 213,782 201,511 -47.77%
-
Tax Rate 3.85% 2.86% 0.58% 0.67% 0.71% 0.72% 0.71% -
Total Cost 399,552 392,581 202,403 196,862 188,623 179,146 171,550 75.43%
-
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 50,245 68,276 68,276 61,307 61,307 55,279 55,279 -6.15%
Div Payout % 66.25% 89.56% 30.15% 26.67% 27.22% 25.86% 27.43% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.62% 15.85% 52.51% 53.56% 54.17% 54.19% 53.83% -
ROE 13.20% 13.42% 34.15% 33.79% 33.85% 35.26% 36.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.40 13.13 11.88 11.75 11.41 10.84 10.30 19.11%
EPS 2.15 2.15 6.31 6.37 6.24 5.93 5.59 -47.02%
DPS 1.42 1.90 1.90 1.70 1.70 1.53 1.53 -4.83%
NAPS 0.1626 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 3.90%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.21 6.11 5.59 5.56 5.39 5.13 4.87 17.53%
EPS 0.99 1.00 2.97 3.01 2.95 2.80 2.64 -47.90%
DPS 0.66 0.89 0.89 0.80 0.80 0.72 0.72 -5.62%
NAPS 0.0753 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 2.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.975 1.75 0.965 2.90 2.23 2.05 2.19 -
P/RPS 7.27 13.32 8.13 24.67 19.54 18.91 21.25 -50.98%
P/EPS 45.42 81.54 15.29 45.50 35.71 34.58 39.19 10.30%
EY 2.20 1.23 6.54 2.20 2.80 2.89 2.55 -9.34%
DY 1.46 1.09 1.97 0.59 0.76 0.75 0.70 63.02%
P/NAPS 6.00 10.94 5.22 15.38 12.09 12.20 14.27 -43.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.03 1.05 1.49 0.765 2.71 2.02 2.02 -
P/RPS 7.69 7.99 12.55 6.51 23.74 18.63 19.60 -46.31%
P/EPS 47.98 48.93 23.61 12.00 43.40 34.08 36.15 20.71%
EY 2.08 2.04 4.24 8.33 2.30 2.93 2.77 -17.34%
DY 1.38 1.81 1.28 2.22 0.63 0.76 0.76 48.67%
P/NAPS 6.33 6.57 8.06 4.06 14.69 12.02 13.16 -38.52%

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