[MYEG] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 15.32%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 426,237 355,312 259,144 128,609 99,337 74,228 65,934 34.78%
PBT 225,135 189,406 123,110 60,626 45,014 32,281 25,817 41.39%
Tax -1,300 -969 -1,020 -469 -368 -121 -112 48.01%
NP 223,835 188,437 122,090 60,157 44,646 32,160 25,705 41.36%
-
NP to SH 226,492 189,380 122,562 60,261 44,648 32,160 25,705 41.63%
-
Tax Rate 0.58% 0.51% 0.83% 0.77% 0.82% 0.37% 0.43% -
Total Cost 202,402 166,874 137,053 68,452 54,690 42,068 40,229 29.48%
-
Net Worth 663,235 512,095 363,333 254,405 166,114 136,639 115,011 32.34%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 68,189 - - - 3,986 4,019 4,016 57.29%
Div Payout % 30.11% - - - 8.93% 12.50% 15.62% -
Equity
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 663,235 512,095 363,333 254,405 166,114 136,639 115,011 32.34%
NOSH 3,606,306 3,606,306 2,419,000 1,189,368 597,964 602,999 602,468 33.13%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 52.51% 53.03% 47.11% 46.78% 44.94% 43.33% 38.99% -
ROE 34.15% 36.98% 33.73% 23.69% 26.88% 23.54% 22.35% -
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.88 9.85 10.71 10.81 16.61 12.31 10.94 1.32%
EPS 6.30 5.20 5.07 5.07 7.47 5.33 4.27 6.41%
DPS 1.90 0.00 0.00 0.00 0.67 0.67 0.67 18.14%
NAPS 0.1848 0.142 0.1502 0.2139 0.2778 0.2266 0.1909 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,191,812
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.64 4.70 3.43 1.70 1.31 0.98 0.87 34.84%
EPS 3.00 2.51 1.62 0.80 0.59 0.43 0.34 41.66%
DPS 0.90 0.00 0.00 0.00 0.05 0.05 0.05 58.77%
NAPS 0.0877 0.0677 0.0481 0.0337 0.022 0.0181 0.0152 32.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.965 1.85 2.14 2.79 2.83 0.815 0.65 -
P/RPS 8.13 18.78 19.98 25.80 17.04 6.62 5.94 5.14%
P/EPS 15.29 35.23 42.24 55.07 37.90 15.28 15.23 0.06%
EY 6.54 2.84 2.37 1.82 2.64 6.54 6.56 -0.04%
DY 1.97 0.00 0.00 0.00 0.24 0.82 1.03 10.92%
P/NAPS 5.22 13.03 14.25 13.04 10.19 3.60 3.40 7.09%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 -
Price 1.49 2.20 2.05 2.48 2.55 1.32 0.58 -
P/RPS 12.55 22.33 19.14 22.93 15.35 10.72 5.30 14.78%
P/EPS 23.61 41.89 40.46 48.95 34.15 24.75 13.59 9.23%
EY 4.24 2.39 2.47 2.04 2.93 4.04 7.36 -8.44%
DY 1.28 0.00 0.00 0.00 0.26 0.51 1.15 1.72%
P/NAPS 8.06 15.49 13.65 11.59 9.18 5.83 3.04 16.87%

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