[MYEG] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 13.42%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 486,964 475,942 414,530 314,388 242,964 110,880 81,624 31.60%
PBT 235,288 242,324 221,336 161,656 113,108 48,520 34,264 34.47%
Tax -1,520 -9,676 -910 -536 -516 -424 -100 51.95%
NP 233,768 232,648 220,426 161,120 112,592 48,096 34,164 34.40%
-
NP to SH 235,368 233,368 223,658 162,044 113,992 48,168 34,164 34.54%
-
Tax Rate 0.65% 3.99% 0.41% 0.33% 0.46% 0.87% 0.29% -
Total Cost 253,196 243,294 194,104 153,268 130,372 62,784 47,460 29.35%
-
Net Worth 734,241 597,418 665,363 428,940 294,716 192,611 152,456 27.33%
Dividend
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 35,100 36,063 - - - - -
Div Payout % - 15.04% 16.12% - - - - -
Equity
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 734,241 597,418 665,363 428,940 294,716 192,611 152,456 27.33%
NOSH 3,606,306 3,606,306 3,606,306 2,382,999 1,187,416 602,100 610,071 31.41%
Ratio Analysis
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 48.01% 48.88% 53.17% 51.25% 46.34% 43.38% 41.86% -
ROE 32.06% 39.06% 33.61% 37.78% 38.68% 25.01% 22.41% -
Per Share
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.06 13.56 11.49 13.19 20.46 18.42 13.38 0.76%
EPS 6.80 6.60 6.20 6.80 9.60 8.00 5.60 3.03%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.1702 0.1845 0.18 0.2482 0.3199 0.2499 -2.49%
Adjusted Per Share Value based on latest NOSH - 2,382,999
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.44 6.30 5.48 4.16 3.21 1.47 1.08 31.59%
EPS 3.11 3.09 2.96 2.14 1.51 0.64 0.45 34.61%
DPS 0.00 0.46 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.0971 0.079 0.088 0.0567 0.039 0.0255 0.0202 27.30%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.96 1.41 2.23 2.28 2.81 3.77 1.96 -
P/RPS 6.83 10.40 19.40 17.28 13.73 20.47 14.65 -11.07%
P/EPS 14.13 21.21 35.96 33.53 29.27 47.13 35.00 -13.01%
EY 7.08 4.72 2.78 2.98 3.42 2.12 2.86 14.95%
DY 0.00 0.71 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 8.28 12.09 12.67 11.32 11.78 7.84 -8.08%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/06/20 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 -
Price 1.40 1.43 2.71 2.21 3.51 4.25 2.52 -
P/RPS 9.96 10.55 23.58 16.75 17.15 23.08 18.83 -9.32%
P/EPS 20.60 21.51 43.70 32.50 36.56 53.12 45.00 -11.31%
EY 4.85 4.65 2.29 3.08 2.74 1.88 2.22 12.76%
DY 0.00 0.70 0.37 0.00 0.00 0.00 0.00 -
P/NAPS 6.60 8.40 14.69 12.28 14.14 13.29 10.08 -6.30%

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