[MYEG] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 67.28%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 475,942 414,530 314,388 242,964 110,880 81,624 64,248 36.07%
PBT 242,324 221,336 161,656 113,108 48,520 34,264 26,164 40.82%
Tax -9,676 -910 -536 -516 -424 -100 -148 90.21%
NP 232,648 220,426 161,120 112,592 48,096 34,164 26,016 40.07%
-
NP to SH 233,368 223,658 162,044 113,992 48,168 34,164 26,016 40.13%
-
Tax Rate 3.99% 0.41% 0.33% 0.46% 0.87% 0.29% 0.57% -
Total Cost 243,294 194,104 153,268 130,372 62,784 47,460 38,232 32.92%
-
Net Worth 597,418 665,363 428,940 294,716 192,611 152,456 123,398 27.45%
Dividend
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 35,100 36,063 - - - - - -
Div Payout % 15.04% 16.12% - - - - - -
Equity
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 597,418 665,363 428,940 294,716 192,611 152,456 123,398 27.45%
NOSH 3,606,306 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 32.06%
Ratio Analysis
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 48.88% 53.17% 51.25% 46.34% 43.38% 41.86% 40.49% -
ROE 39.06% 33.61% 37.78% 38.68% 25.01% 22.41% 21.08% -
Per Share
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.56 11.49 13.19 20.46 18.42 13.38 10.87 3.45%
EPS 6.60 6.20 6.80 9.60 8.00 5.60 4.40 6.43%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1845 0.18 0.2482 0.3199 0.2499 0.2087 -3.08%
Adjusted Per Share Value based on latest NOSH - 1,187,416
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.24 5.43 4.12 3.18 1.45 1.07 0.84 36.13%
EPS 3.06 2.93 2.12 1.49 0.63 0.45 0.34 40.20%
DPS 0.46 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0872 0.0562 0.0386 0.0252 0.02 0.0162 27.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.41 2.23 2.28 2.81 3.77 1.96 0.75 -
P/RPS 10.40 19.40 17.28 13.73 20.47 14.65 6.90 6.51%
P/EPS 21.21 35.96 33.53 29.27 47.13 35.00 17.05 3.41%
EY 4.72 2.78 2.98 3.42 2.12 2.86 5.87 -3.29%
DY 0.71 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.28 12.09 12.67 11.32 11.78 7.84 3.59 13.71%
Price Multiplier on Announcement Date
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 -
Price 1.43 2.71 2.21 3.51 4.25 2.52 0.70 -
P/RPS 10.55 23.58 16.75 17.15 23.08 18.83 6.44 7.88%
P/EPS 21.51 43.70 32.50 36.56 53.12 45.00 15.91 4.74%
EY 4.65 2.29 3.08 2.74 1.88 2.22 6.29 -4.54%
DY 0.70 0.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.40 14.69 12.28 14.14 13.29 10.08 3.35 15.18%

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