[MYEG] YoY Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 5.93%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 685,856 486,964 475,942 414,530 314,388 242,964 110,880 32.33%
PBT 308,348 235,288 242,324 221,336 161,656 113,108 48,520 32.88%
Tax -2,460 -1,520 -9,676 -910 -536 -516 -424 31.03%
NP 305,888 233,768 232,648 220,426 161,120 112,592 48,096 32.90%
-
NP to SH 305,140 235,368 233,368 223,658 162,044 113,992 48,168 32.82%
-
Tax Rate 0.80% 0.65% 3.99% 0.41% 0.33% 0.46% 0.87% -
Total Cost 379,968 253,196 243,294 194,104 153,268 130,372 62,784 31.89%
-
Net Worth 1,200,826 734,241 597,418 665,363 428,940 294,716 192,611 32.49%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 35,100 36,063 - - - -
Div Payout % - - 15.04% 16.12% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,200,826 734,241 597,418 665,363 428,940 294,716 192,611 32.49%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 2,382,999 1,187,416 602,100 32.59%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 44.60% 48.01% 48.88% 53.17% 51.25% 46.34% 43.38% -
ROE 25.41% 32.06% 39.06% 33.61% 37.78% 38.68% 25.01% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.41 14.06 13.56 11.49 13.19 20.46 18.42 -0.00%
EPS 8.00 6.80 6.60 6.20 6.80 9.60 8.00 0.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.3223 0.212 0.1702 0.1845 0.18 0.2482 0.3199 0.11%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.07 6.44 6.30 5.48 4.16 3.21 1.47 32.28%
EPS 4.04 3.11 3.09 2.96 2.14 1.51 0.64 32.74%
DPS 0.00 0.00 0.46 0.48 0.00 0.00 0.00 -
NAPS 0.1589 0.0971 0.079 0.088 0.0567 0.039 0.0255 32.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 -
Price 1.97 0.96 1.41 2.23 2.28 2.81 3.77 -
P/RPS 10.70 6.83 10.40 19.40 17.28 13.73 20.47 -9.49%
P/EPS 24.05 14.13 21.21 35.96 33.53 29.27 47.13 -9.82%
EY 4.16 7.08 4.72 2.78 2.98 3.42 2.12 10.92%
DY 0.00 0.00 0.71 0.45 0.00 0.00 0.00 -
P/NAPS 6.11 4.53 8.28 12.09 12.67 11.32 11.78 -9.60%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/05/21 29/06/20 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 -
Price 1.93 1.40 1.43 2.71 2.21 3.51 4.25 -
P/RPS 10.48 9.96 10.55 23.58 16.75 17.15 23.08 -11.43%
P/EPS 23.57 20.60 21.51 43.70 32.50 36.56 53.12 -11.74%
EY 4.24 4.85 4.65 2.29 3.08 2.74 1.88 13.31%
DY 0.00 0.00 0.70 0.37 0.00 0.00 0.00 -
P/NAPS 5.99 6.60 8.40 14.69 12.28 14.14 13.29 -11.53%

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