[MYEG] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 12.24%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 595,938 281,728 141,518 109,872 76,484 66,924 58,833 31.27%
PBT 308,097 143,226 68,213 50,710 34,391 27,597 22,960 35.68%
Tax -4,783 -707 -166 -597 458 -265 -830 22.85%
NP 303,314 142,519 68,047 50,113 34,849 27,332 22,130 36.02%
-
NP to SH 304,592 142,872 68,145 50,113 34,849 27,332 22,130 36.08%
-
Tax Rate 1.55% 0.49% 0.24% 1.18% -1.33% 0.96% 3.61% -
Total Cost 292,624 139,209 73,471 59,759 41,635 39,592 36,703 27.62%
-
Net Worth 692,057 264,487 136,166 176,574 142,602 117,289 99,901 25.53%
Dividend
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 87,336 42,889 22,714 14,739 10,862 8,318 6,604 35.45%
Div Payout % 28.67% 30.02% 33.33% 29.41% 31.17% 30.43% 29.84% -
Equity
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 692,057 264,487 136,166 176,574 142,602 117,289 99,901 25.53%
NOSH 3,606,306 2,382,766 1,195,491 589,564 603,482 594,173 600,368 23.45%
Ratio Analysis
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 50.90% 50.59% 48.08% 45.61% 45.56% 40.84% 37.61% -
ROE 44.01% 54.02% 50.05% 28.38% 24.44% 23.30% 22.15% -
Per Share
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.06 11.82 11.84 18.64 12.67 11.26 9.80 6.73%
EPS 8.70 4.00 2.80 8.50 5.90 4.60 3.70 10.56%
DPS 2.50 1.80 1.90 2.50 1.80 1.40 1.10 10.12%
NAPS 0.1981 0.111 0.1139 0.2995 0.2363 0.1974 0.1664 2.07%
Adjusted Per Share Value based on latest NOSH - 593,892
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.81 3.69 1.85 1.44 1.00 0.88 0.77 31.29%
EPS 3.99 1.87 0.89 0.66 0.46 0.36 0.29 36.08%
DPS 1.14 0.56 0.30 0.19 0.14 0.11 0.09 34.76%
NAPS 0.0907 0.0347 0.0178 0.0231 0.0187 0.0154 0.0131 25.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/19 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.10 1.97 2.78 3.04 1.55 0.58 0.71 -
P/RPS 6.45 16.66 23.48 16.31 12.23 5.15 7.25 -1.36%
P/EPS 12.62 32.85 48.77 35.76 26.84 12.61 19.26 -4.84%
EY 7.93 3.04 2.05 2.80 3.73 7.93 5.19 5.10%
DY 2.27 0.91 0.68 0.82 1.16 2.41 1.55 4.58%
P/NAPS 5.55 17.75 24.41 10.15 6.56 2.94 4.27 3.12%
Price Multiplier on Announcement Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/20 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 -
Price 1.12 2.07 2.60 2.80 1.83 0.87 0.61 -
P/RPS 6.57 17.51 21.96 15.02 14.44 7.72 6.22 0.64%
P/EPS 12.85 34.52 45.61 32.94 31.69 18.91 16.55 -2.92%
EY 7.78 2.90 2.19 3.04 3.16 5.29 6.04 3.01%
DY 2.23 0.87 0.73 0.89 0.98 1.61 1.80 2.54%
P/NAPS 5.65 18.65 22.83 9.35 7.74 4.41 3.67 5.20%

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