[MYEG] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 15.6%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 334,520 248,464 114,970 87,738 70,506 62,222 50,700 36.91%
PBT 175,156 117,848 52,592 39,722 29,362 24,258 17,368 46.93%
Tax -590 -1,028 -448 -230 -132 -108 -144 26.47%
NP 174,566 116,820 52,144 39,492 29,230 24,150 17,224 47.05%
-
NP to SH 176,266 117,628 52,256 39,492 29,230 24,150 17,224 47.29%
-
Tax Rate 0.34% 0.87% 0.85% 0.58% 0.45% 0.45% 0.83% -
Total Cost 159,954 131,644 62,826 48,246 41,276 38,072 33,476 29.74%
-
Net Worth 488,552 344,602 227,372 158,626 129,255 108,675 95,347 31.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 24,007 12,002 5,938 5,983 5,846 6,037 - -
Div Payout % 13.62% 10.20% 11.36% 15.15% 20.00% 25.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 488,552 344,602 227,372 158,626 129,255 108,675 95,347 31.26%
NOSH 3,606,306 1,200,285 593,818 598,363 584,600 603,750 615,142 34.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 52.18% 47.02% 45.35% 45.01% 41.46% 38.81% 33.97% -
ROE 36.08% 34.13% 22.98% 24.90% 22.61% 22.22% 18.06% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.93 20.70 19.36 14.66 12.06 10.31 8.24 9.13%
EPS 7.40 9.80 8.80 6.60 5.00 4.00 2.80 17.56%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.2035 0.2871 0.3829 0.2651 0.2211 0.18 0.155 4.63%
Adjusted Per Share Value based on latest NOSH - 589,736
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.38 3.26 1.51 1.15 0.92 0.82 0.66 37.04%
EPS 2.31 1.54 0.68 0.52 0.38 0.32 0.23 46.83%
DPS 0.31 0.16 0.08 0.08 0.08 0.08 0.00 -
NAPS 0.064 0.0452 0.0298 0.0208 0.0169 0.0142 0.0125 31.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.51 4.32 4.22 2.66 0.79 0.64 0.80 -
P/RPS 10.84 20.87 21.80 18.14 6.55 6.21 9.71 1.85%
P/EPS 20.57 44.08 47.95 40.30 15.80 16.00 28.57 -5.32%
EY 4.86 2.27 2.09 2.48 6.33 6.25 3.50 5.61%
DY 0.66 0.23 0.24 0.38 1.27 1.56 0.00 -
P/NAPS 7.42 15.05 11.02 10.03 3.57 3.56 5.16 6.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 -
Price 1.62 2.17 2.50 2.92 0.75 0.68 0.76 -
P/RPS 11.63 10.48 12.91 19.91 6.22 6.60 9.22 3.94%
P/EPS 22.06 22.14 28.41 44.24 15.00 17.00 27.14 -3.39%
EY 4.53 4.52 3.52 2.26 6.67 5.88 3.68 3.52%
DY 0.62 0.46 0.40 0.34 1.33 1.47 0.00 -
P/NAPS 7.96 7.56 6.53 11.01 3.39 3.78 4.90 8.41%

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