[MYEG] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -3.88%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 414,530 314,388 242,964 110,880 81,624 64,248 56,768 37.39%
PBT 221,336 161,656 113,108 48,520 34,264 26,164 21,620 45.02%
Tax -910 -536 -516 -424 -100 -148 -116 38.98%
NP 220,426 161,120 112,592 48,096 34,164 26,016 21,504 45.05%
-
NP to SH 223,658 162,044 113,992 48,168 34,164 26,016 21,504 45.38%
-
Tax Rate 0.41% 0.33% 0.46% 0.87% 0.29% 0.57% 0.54% -
Total Cost 194,104 153,268 130,372 62,784 47,460 38,232 35,264 31.33%
-
Net Worth 665,363 428,940 294,716 192,611 152,456 123,398 104,593 34.40%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 36,063 - - - - - - -
Div Payout % 16.12% - - - - - - -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 665,363 428,940 294,716 192,611 152,456 123,398 104,593 34.40%
NOSH 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 597,333 33.28%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 53.17% 51.25% 46.34% 43.38% 41.86% 40.49% 37.88% -
ROE 33.61% 37.78% 38.68% 25.01% 22.41% 21.08% 20.56% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.49 13.19 20.46 18.42 13.38 10.87 9.50 3.08%
EPS 6.20 6.80 9.60 8.00 5.60 4.40 3.60 9.07%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.18 0.2482 0.3199 0.2499 0.2087 0.1751 0.83%
Adjusted Per Share Value based on latest NOSH - 602,100
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.48 4.16 3.21 1.47 1.08 0.85 0.75 37.41%
EPS 2.96 2.14 1.51 0.64 0.45 0.34 0.28 45.76%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0567 0.039 0.0255 0.0202 0.0163 0.0138 34.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.23 2.28 2.81 3.77 1.96 0.75 0.60 -
P/RPS 19.40 17.28 13.73 20.47 14.65 6.90 6.31 19.66%
P/EPS 35.96 33.53 29.27 47.13 35.00 17.05 16.67 13.07%
EY 2.78 2.98 3.42 2.12 2.86 5.87 6.00 -11.56%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.09 12.67 11.32 11.78 7.84 3.59 3.43 22.30%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 -
Price 2.71 2.21 3.51 4.25 2.52 0.70 0.61 -
P/RPS 23.58 16.75 17.15 23.08 18.83 6.44 6.42 23.10%
P/EPS 43.70 32.50 36.56 53.12 45.00 15.91 16.94 16.35%
EY 2.29 3.08 2.74 1.88 2.22 6.29 5.90 -14.03%
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.69 12.28 14.14 13.29 10.08 3.35 3.48 25.87%

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