[MYEG] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annual (Unaudited) Result
Revenue	595,938	371,598	281,728	141,518	109,872	76,484	66,924	33.81%
YoY %	60.37%	31.90%	99.08%	28.80%	43.65%	14.28%	-	-
Horiz. %	890.47%	555.25%	420.97%	211.46%	164.17%	114.28%	100.00%	-
PBT	308,097	201,478	143,226	68,213	50,710	34,391	27,597	37.90%
YoY %	52.92%	40.67%	109.97%	34.52%	47.45%	24.62%	-	-
Horiz. %	1,116.41%	730.07%	518.99%	247.18%	183.75%	124.62%	100.00%	-
Tax	-4,783	-1,430	-707	-166	-597	458	-265	47.01%
YoY %	-234.48%	-102.26%	-325.90%	72.19%	-230.35%	272.83%	-	-
Horiz. %	1,804.91%	539.62%	266.79%	62.64%	225.28%	-172.83%	100.00%	-
NP	303,314	200,048	142,519	68,047	50,113	34,849	27,332	37.79%
YoY %	51.62%	40.37%	109.44%	35.79%	43.80%	27.50%	-	-
Horiz. %	1,109.74%	731.92%	521.44%	248.96%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,592	201,511	142,872	68,145	50,114	34,849	27,332	37.87%
YoY %	51.15%	41.04%	109.66%	35.98%	43.80%	27.50%	-	-
Horiz. %	1,114.42%	737.27%	522.73%	249.32%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.55%	0.71%	0.49%	0.24%	1.18%	-1.33%	0.96%	-
YoY %	118.31%	44.90%	104.17%	-79.66%	188.72%	-238.54%	-	-
Horiz. %	161.46%	73.96%	51.04%	25.00%	122.92%	-138.54%	100.00%	-
Total Cost	292,624	171,550	139,209	73,471	59,759	41,635	39,592	30.53%
YoY %	70.58%	23.23%	89.47%	22.95%	43.53%	5.16%	-	-
Horiz. %	739.10%	433.29%	351.61%	185.57%	150.94%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,057	553,567	264,487	136,166	86,666	142,602	117,289	26.67%
YoY %	25.02%	109.30%	94.24%	57.12%	-39.23%	21.58%	-	-
Horiz. %	590.04%	471.97%	225.50%	116.09%	73.89%	121.58%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	87,336	61,307	42,889	22,714	14,739	10,862	8,318	36.78%
YoY %	42.46%	42.94%	88.82%	54.11%	35.69%	30.58%	-	-
Horiz. %	1,049.96%	737.04%	515.62%	273.07%	177.19%	130.58%	100.00%	-
Div Payout %	28.67%	30.42%	30.02%	33.33%	29.41%	31.17%	30.43%	-
YoY %	-5.75%	1.33%	-9.93%	13.33%	-5.65%	2.43%	-	-
Horiz. %	94.22%	99.97%	98.65%	109.53%	96.65%	102.43%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	692,057	553,567	264,487	136,166	86,666	142,602	117,289	26.67%
YoY %	25.02%	109.30%	94.24%	57.12%	-39.23%	21.58%	-	-
Horiz. %	590.04%	471.97%	225.50%	116.09%	73.89%	121.58%	100.00%	-
NOSH	3,606,306	3,606,306	2,382,766	1,195,491	589,564	603,482	594,173	27.15%
YoY %	0.00%	51.35%	99.31%	102.78%	-2.31%	1.57%	-	-
Horiz. %	606.95%	606.95%	401.02%	201.20%	99.22%	101.57%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	50.90%	53.83%	50.59%	48.08%	45.61%	45.56%	40.84%	-
YoY %	-5.44%	6.40%	5.22%	5.42%	0.11%	11.56%	-	-
Horiz. %	124.63%	131.81%	123.87%	117.73%	111.68%	111.56%	100.00%	-
ROE	44.01%	36.40%	54.02%	50.05%	57.82%	24.44%	23.30%	-
YoY %	20.91%	-32.62%	7.93%	-13.44%	136.58%	4.89%	-	-
Horiz. %	188.88%	156.22%	231.85%	214.81%	248.15%	104.89%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	17.06	10.30	11.82	11.84	18.64	12.67	11.26	5.69%
YoY %	65.63%	-12.86%	-0.17%	-36.48%	47.12%	12.52%	-	-
Horiz. %	151.51%	91.47%	104.97%	105.15%	165.54%	112.52%	100.00%	-
EPS	8.70	5.60	4.00	2.80	4.20	5.90	4.60	8.85%
YoY %	55.36%	40.00%	42.86%	-33.33%	-28.81%	28.26%	-	-
Horiz. %	189.13%	121.74%	86.96%	60.87%	91.30%	128.26%	100.00%	-
DPS	2.50	1.70	1.80	1.90	2.50	1.80	1.40	8.02%
YoY %	47.06%	-5.56%	-5.26%	-24.00%	38.89%	28.57%	-	-
Horiz. %	178.57%	121.43%	128.57%	135.71%	178.57%	128.57%	100.00%	-
NAPS	0.1981	0.1535	0.111	0.1139	0.147	0.2363	0.1974	0.04%
YoY %	29.06%	38.29%	-2.55%	-22.52%	-37.79%	19.71%	-	-
Horiz. %	100.35%	77.76%	56.23%	57.70%	74.47%	119.71%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,207,736
RPS	7.81	4.87	3.69	1.85	1.44	1.00	0.88	33.75%
YoY %	60.37%	31.98%	99.46%	28.47%	44.00%	13.64%	-	-
Horiz. %	887.50%	553.41%	419.32%	210.23%	163.64%	113.64%	100.00%	-
EPS	3.99	2.64	1.87	0.89	0.66	0.46	0.36	37.77%
YoY %	51.14%	41.18%	110.11%	34.85%	43.48%	27.78%	-	-
Horiz. %	1,108.33%	733.33%	519.44%	247.22%	183.33%	127.78%	100.00%	-
DPS	1.14	0.80	0.56	0.30	0.19	0.14	0.11	36.54%
YoY %	42.50%	42.86%	86.67%	57.89%	35.71%	27.27%	-	-
Horiz. %	1,036.36%	727.27%	509.09%	272.73%	172.73%	127.27%	100.00%	-
NAPS	0.0907	0.0726	0.0347	0.0178	0.0114	0.0187	0.0154	26.64%
YoY %	24.93%	109.22%	94.94%	56.14%	-39.04%	21.43%	-	-
Horiz. %	588.96%	471.43%	225.32%	115.58%	74.03%	121.43%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.10	2.19	1.97	2.78	3.04	1.55	0.58	-
P/RPS	6.45	21.25	16.66	23.48	16.31	12.23	5.15	3.04%
YoY %	-69.65%	27.55%	-29.05%	43.96%	33.36%	137.48%	-	-
Horiz. %	125.24%	412.62%	323.50%	455.92%	316.70%	237.48%	100.00%	-
P/EPS	12.62	39.19	32.85	48.77	35.76	26.84	12.61	0.01%
YoY %	-67.80%	19.30%	-32.64%	36.38%	33.23%	112.85%	-	-
Horiz. %	100.08%	310.79%	260.51%	386.76%	283.58%	212.85%	100.00%	-
EY	7.93	2.55	3.04	2.05	2.80	3.73	7.93	0.00%
YoY %	210.98%	-16.12%	48.29%	-26.79%	-24.93%	-52.96%	-	-
Horiz. %	100.00%	32.16%	38.34%	25.85%	35.31%	47.04%	100.00%	-
DY	2.27	0.78	0.91	0.68	0.82	1.16	2.41	-0.79%
YoY %	191.03%	-14.29%	33.82%	-17.07%	-29.31%	-51.87%	-	-
Horiz. %	94.19%	32.37%	37.76%	28.22%	34.02%	48.13%	100.00%	-
P/NAPS	5.55	14.27	17.75	24.41	20.68	6.56	2.94	8.83%
YoY %	-61.11%	-19.61%	-27.28%	18.04%	215.24%	123.13%	-	-
Horiz. %	188.78%	485.37%	603.74%	830.27%	703.40%	223.13%	100.00%	-

	31/12/19	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	29/08/17	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	-
Price	1.12	2.02	2.07	2.60	2.80	1.83	0.87	-
P/RPS	6.57	19.60	17.51	21.96	15.02	14.44	7.72	-2.12%
YoY %	-66.48%	11.94%	-20.26%	46.21%	4.02%	87.05%	-	-
Horiz. %	85.10%	253.89%	226.81%	284.46%	194.56%	187.05%	100.00%	-
P/EPS	12.85	36.15	34.52	45.61	32.94	31.69	18.91	-5.01%
YoY %	-64.45%	4.72%	-24.31%	38.46%	3.94%	67.58%	-	-
Horiz. %	67.95%	191.17%	182.55%	241.20%	174.19%	167.58%	100.00%	-
EY	7.78	2.77	2.90	2.19	3.04	3.16	5.29	5.27%
YoY %	180.87%	-4.48%	32.42%	-27.96%	-3.80%	-40.26%	-	-
Horiz. %	147.07%	52.36%	54.82%	41.40%	57.47%	59.74%	100.00%	-
DY	2.23	0.84	0.87	0.73	0.89	0.98	1.61	4.43%
YoY %	165.48%	-3.45%	19.18%	-17.98%	-9.18%	-39.13%	-	-
Horiz. %	138.51%	52.17%	54.04%	45.34%	55.28%	60.87%	100.00%	-
P/NAPS	5.65	13.16	18.65	22.83	19.05	7.74	4.41	3.35%
YoY %	-57.07%	-29.44%	-18.31%	19.84%	146.12%	75.51%	-	-
Horiz. %	128.12%	298.41%	422.90%	517.69%	431.97%	175.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos