[MYEG] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 16.57%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 724,410 532,062 595,938 281,728 141,518 109,872 76,484 30.23%
PBT 320,751 268,279 308,097 143,226 68,213 50,710 34,391 30.00%
Tax -3,978 -1,584 -4,783 -707 -166 -597 458 -
NP 316,773 266,695 303,314 142,519 68,047 50,113 34,849 29.61%
-
NP to SH 316,008 268,157 304,592 142,872 68,145 50,113 34,849 29.57%
-
Tax Rate 1.24% 0.59% 1.55% 0.49% 0.24% 1.18% -1.33% -
Total Cost 407,637 265,367 292,624 139,209 73,471 59,759 41,635 30.74%
-
Net Worth 1,558,428 1,089,089 692,057 264,487 136,166 176,574 142,602 32.44%
Dividend
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 95,353 76,598 87,336 42,889 22,714 14,739 10,862 29.08%
Div Payout % 30.17% 28.56% 28.67% 30.02% 33.33% 29.41% 31.17% -
Equity
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,558,428 1,089,089 692,057 264,487 136,166 176,574 142,602 32.44%
NOSH 7,590,619 3,771,929 3,606,306 2,382,766 1,195,491 589,564 603,482 34.65%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 43.73% 50.12% 50.90% 50.59% 48.08% 45.61% 45.56% -
ROE 20.28% 24.62% 44.01% 54.02% 50.05% 28.38% 24.44% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.72 15.28 17.06 11.82 11.84 18.64 12.67 -3.06%
EPS 4.20 7.70 8.70 4.00 2.80 8.50 5.90 -3.91%
DPS 1.28 2.20 2.50 1.80 1.90 2.50 1.80 -3.92%
NAPS 0.2092 0.3128 0.1981 0.111 0.1139 0.2995 0.2363 -1.42%
Adjusted Per Share Value based on latest NOSH - 2,430,714
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.49 6.97 7.81 3.69 1.85 1.44 1.00 30.26%
EPS 4.14 3.51 3.99 1.87 0.89 0.66 0.46 29.46%
DPS 1.25 1.00 1.14 0.56 0.30 0.19 0.14 29.33%
NAPS 0.2042 0.1427 0.0907 0.0347 0.0178 0.0231 0.0187 32.43%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.07 1.92 1.10 1.97 2.78 3.04 1.55 -
P/RPS 11.00 12.56 6.45 16.66 23.48 16.31 12.23 -1.23%
P/EPS 25.22 24.93 12.62 32.85 48.77 35.76 26.84 -0.72%
EY 3.96 4.01 7.93 3.04 2.05 2.80 3.73 0.70%
DY 1.20 1.15 2.27 0.91 0.68 0.82 1.16 0.39%
P/NAPS 5.11 6.14 5.55 17.75 24.41 10.15 6.56 -2.89%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 25/08/14 28/08/13 -
Price 0.99 2.24 1.12 2.07 2.60 2.80 1.83 -
P/RPS 10.18 14.66 6.57 17.51 21.96 15.02 14.44 -4.02%
P/EPS 23.34 29.08 12.85 34.52 45.61 32.94 31.69 -3.53%
EY 4.28 3.44 7.78 2.90 2.19 3.04 3.16 3.62%
DY 1.29 0.98 2.23 0.87 0.73 0.89 0.98 3.28%
P/NAPS 4.73 7.16 5.65 18.65 22.83 9.35 7.74 -5.62%

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