[MYEG] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 3.19%
YoY- 125.1%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 476,138 425,060 334,520 248,464 114,970 87,738 70,506 34.16%
PBT 237,548 225,533 175,156 117,848 52,592 39,722 29,362 37.94%
Tax -4,736 -1,100 -590 -1,028 -448 -230 -132 73.48%
NP 232,812 224,433 174,566 116,820 52,144 39,492 29,230 37.61%
-
NP to SH 233,177 227,172 176,266 117,628 52,256 39,492 29,230 37.65%
-
Tax Rate 1.99% 0.49% 0.34% 0.87% 0.85% 0.58% 0.45% -
Total Cost 243,326 200,626 159,954 131,644 62,826 48,246 41,276 31.38%
-
Net Worth 589,696 680,149 488,552 344,602 227,372 158,626 129,255 26.30%
Dividend
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,400 24,042 24,007 12,002 5,938 5,983 5,846 23.79%
Div Payout % 10.04% 10.58% 13.62% 10.20% 11.36% 15.15% 20.00% -
Equity
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 589,696 680,149 488,552 344,602 227,372 158,626 129,255 26.30%
NOSH 3,606,306 3,606,306 3,606,306 1,200,285 593,818 598,363 584,600 32.31%
Ratio Analysis
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 48.90% 52.80% 52.18% 47.02% 45.35% 45.01% 41.46% -
ROE 39.54% 33.40% 36.08% 34.13% 22.98% 24.90% 22.61% -
Per Share
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.56 11.79 13.93 20.70 19.36 14.66 12.06 1.82%
EPS 6.67 6.27 7.40 9.80 8.80 6.60 5.00 4.53%
DPS 0.67 0.67 1.00 1.00 1.00 1.00 1.00 -5.97%
NAPS 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,212,640
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.30 5.62 4.43 3.29 1.52 1.16 0.93 34.23%
EPS 3.08 3.01 2.33 1.56 0.69 0.52 0.39 37.43%
DPS 0.31 0.32 0.32 0.16 0.08 0.08 0.08 23.17%
NAPS 0.078 0.09 0.0646 0.0456 0.0301 0.021 0.0171 26.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.48 2.90 1.51 4.32 4.22 2.66 0.79 -
P/RPS 10.91 24.60 10.84 20.87 21.80 18.14 6.55 8.16%
P/EPS 22.28 46.04 20.57 44.08 47.95 40.30 15.80 5.43%
EY 4.49 2.17 4.86 2.27 2.09 2.48 6.33 -5.14%
DY 0.45 0.23 0.66 0.23 0.24 0.38 1.27 -14.75%
P/NAPS 8.81 15.38 7.42 15.05 11.02 10.03 3.57 14.91%
Price Multiplier on Announcement Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 -
Price 1.36 0.765 1.62 2.17 2.50 2.92 0.75 -
P/RPS 10.03 6.49 11.63 10.48 12.91 19.91 6.22 7.62%
P/EPS 20.47 12.14 22.06 22.14 28.41 44.24 15.00 4.90%
EY 4.88 8.23 4.53 4.52 3.52 2.26 6.67 -4.69%
DY 0.49 0.87 0.62 0.46 0.40 0.34 1.33 -14.24%
P/NAPS 8.10 4.06 7.96 7.56 6.53 11.01 3.39 14.34%

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