[MYEG] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 8.49%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 425,060 334,520 248,464 114,970 87,738 70,506 62,222 35.98%
PBT 225,533 175,156 117,848 52,592 39,722 29,362 24,258 42.85%
Tax -1,100 -590 -1,028 -448 -230 -132 -108 44.95%
NP 224,433 174,566 116,820 52,144 39,492 29,230 24,150 42.84%
-
NP to SH 227,172 176,266 117,628 52,256 39,492 29,230 24,150 43.11%
-
Tax Rate 0.49% 0.34% 0.87% 0.85% 0.58% 0.45% 0.45% -
Total Cost 200,626 159,954 131,644 62,826 48,246 41,276 38,072 30.45%
-
Net Worth 680,149 488,552 344,602 227,372 158,626 129,255 108,675 34.08%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 24,042 24,007 12,002 5,938 5,983 5,846 6,037 24.73%
Div Payout % 10.58% 13.62% 10.20% 11.36% 15.15% 20.00% 25.00% -
Equity
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 680,149 488,552 344,602 227,372 158,626 129,255 108,675 34.08%
NOSH 3,606,306 3,606,306 1,200,285 593,818 598,363 584,600 603,750 33.09%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 52.80% 52.18% 47.02% 45.35% 45.01% 41.46% 38.81% -
ROE 33.40% 36.08% 34.13% 22.98% 24.90% 22.61% 22.22% -
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.79 13.93 20.70 19.36 14.66 12.06 10.31 2.16%
EPS 6.27 7.40 9.80 8.80 6.60 5.00 4.00 7.45%
DPS 0.67 1.00 1.00 1.00 1.00 1.00 1.00 -6.20%
NAPS 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 0.18 0.74%
Adjusted Per Share Value based on latest NOSH - 586,916
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.57 4.38 3.26 1.51 1.15 0.92 0.82 35.85%
EPS 2.98 2.31 1.54 0.68 0.52 0.38 0.32 42.88%
DPS 0.32 0.31 0.16 0.08 0.08 0.08 0.08 24.82%
NAPS 0.0891 0.064 0.0452 0.0298 0.0208 0.0169 0.0142 34.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.90 1.51 4.32 4.22 2.66 0.79 0.64 -
P/RPS 24.60 10.84 20.87 21.80 18.14 6.55 6.21 24.63%
P/EPS 46.04 20.57 44.08 47.95 40.30 15.80 16.00 18.41%
EY 2.17 4.86 2.27 2.09 2.48 6.33 6.25 -15.56%
DY 0.23 0.66 0.23 0.24 0.38 1.27 1.56 -26.37%
P/NAPS 15.38 7.42 15.05 11.02 10.03 3.57 3.56 26.37%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 -
Price 0.765 1.62 2.17 2.50 2.92 0.75 0.68 -
P/RPS 6.49 11.63 10.48 12.91 19.91 6.22 6.60 -0.26%
P/EPS 12.14 22.06 22.14 28.41 44.24 15.00 17.00 -5.24%
EY 8.23 4.53 4.52 3.52 2.26 6.67 5.88 5.52%
DY 0.87 0.62 0.46 0.40 0.34 1.33 1.47 -8.04%
P/NAPS 4.06 7.96 7.56 6.53 11.01 3.39 3.78 1.14%

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