[MYEG] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 8.78%
YoY- 49.85%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 492,154 476,138 425,060 334,520 248,464 114,970 87,738 30.37%
PBT 245,678 237,548 225,533 175,156 117,848 52,592 39,722 32.34%
Tax -2,548 -4,736 -1,100 -590 -1,028 -448 -230 44.76%
NP 243,130 232,812 224,433 174,566 116,820 52,144 39,492 32.25%
-
NP to SH 243,800 233,177 227,172 176,266 117,628 52,256 39,492 32.31%
-
Tax Rate 1.04% 1.99% 0.49% 0.34% 0.87% 0.85% 0.58% -
Total Cost 249,024 243,326 200,626 159,954 131,644 62,826 48,246 28.71%
-
Net Worth 789,250 589,696 680,149 488,552 344,602 227,372 158,626 27.99%
Dividend
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 34,601 23,400 24,042 24,007 12,002 5,938 5,983 30.98%
Div Payout % 14.19% 10.04% 10.58% 13.62% 10.20% 11.36% 15.15% -
Equity
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 789,250 589,696 680,149 488,552 344,602 227,372 158,626 27.99%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 1,200,285 593,818 598,363 31.82%
Ratio Analysis
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 49.40% 48.90% 52.80% 52.18% 47.02% 45.35% 45.01% -
ROE 30.89% 39.54% 33.40% 36.08% 34.13% 22.98% 24.90% -
Per Share
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.22 13.56 11.79 13.93 20.70 19.36 14.66 -0.46%
EPS 7.00 6.67 6.27 7.40 9.80 8.80 6.60 0.90%
DPS 1.00 0.67 0.67 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 -2.28%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.45 6.24 5.57 4.38 3.26 1.51 1.15 30.37%
EPS 3.20 3.06 2.98 2.31 1.54 0.68 0.52 32.24%
DPS 0.45 0.31 0.32 0.31 0.16 0.08 0.08 30.43%
NAPS 0.1034 0.0773 0.0891 0.064 0.0452 0.0298 0.0208 27.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.42 1.48 2.90 1.51 4.32 4.22 2.66 -
P/RPS 9.98 10.91 24.60 10.84 20.87 21.80 18.14 -8.78%
P/EPS 20.15 22.28 46.04 20.57 44.08 47.95 40.30 -10.11%
EY 4.96 4.49 2.17 4.86 2.27 2.09 2.48 11.25%
DY 0.70 0.45 0.23 0.66 0.23 0.24 0.38 9.85%
P/NAPS 6.23 8.81 15.38 7.42 15.05 11.02 10.03 -7.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 -
Price 1.46 1.36 0.765 1.62 2.17 2.50 2.92 -
P/RPS 10.26 10.03 6.49 11.63 10.48 12.91 19.91 -9.69%
P/EPS 20.72 20.47 12.14 22.06 22.14 28.41 44.24 -11.01%
EY 4.83 4.88 8.23 4.53 4.52 3.52 2.26 12.39%
DY 0.68 0.49 0.87 0.62 0.46 0.40 0.34 11.25%
P/NAPS 6.40 8.10 4.06 7.96 7.56 6.53 11.01 -8.00%

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