[MYEG] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 4.2%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 519,541 426,237 355,312 259,144 128,609 99,337 74,228 34.87%
PBT 260,294 225,135 189,406 123,110 60,626 45,014 32,281 37.84%
Tax -4,267 -1,300 -969 -1,020 -469 -368 -121 72.94%
NP 256,026 223,835 188,437 122,090 60,157 44,646 32,160 37.56%
-
NP to SH 256,700 226,492 189,380 122,562 60,261 44,648 32,160 37.62%
-
Tax Rate 1.64% 0.58% 0.51% 0.83% 0.77% 0.82% 0.37% -
Total Cost 263,514 202,402 166,874 137,053 68,452 54,690 42,068 32.59%
-
Net Worth 643,557 663,235 512,095 363,333 254,405 166,114 136,639 26.90%
Dividend
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 19,005 68,189 - - - 3,986 4,019 26.98%
Div Payout % 7.40% 30.11% - - - 8.93% 12.50% -
Equity
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 643,557 663,235 512,095 363,333 254,405 166,114 136,639 26.90%
NOSH 3,606,306 3,606,306 3,606,306 2,419,000 1,189,368 597,964 602,999 31.65%
Ratio Analysis
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 49.28% 52.51% 53.03% 47.11% 46.78% 44.94% 43.33% -
ROE 39.89% 34.15% 36.98% 33.73% 23.69% 26.88% 23.54% -
Per Share
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.91 11.88 9.85 10.71 10.81 16.61 12.31 2.98%
EPS 7.31 6.30 5.20 5.07 5.07 7.47 5.33 4.97%
DPS 0.55 1.90 0.00 0.00 0.00 0.67 0.67 -2.98%
NAPS 0.1847 0.1848 0.142 0.1502 0.2139 0.2778 0.2266 -3.09%
Adjusted Per Share Value based on latest NOSH - 2,364,857
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.81 5.59 4.66 3.40 1.69 1.30 0.97 34.93%
EPS 3.36 2.97 2.48 1.61 0.79 0.59 0.42 37.67%
DPS 0.25 0.89 0.00 0.00 0.00 0.05 0.05 28.07%
NAPS 0.0843 0.0869 0.0671 0.0476 0.0333 0.0218 0.0179 26.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.40 0.965 1.85 2.14 2.79 2.83 0.815 -
P/RPS 9.39 8.13 18.78 19.98 25.80 17.04 6.62 5.52%
P/EPS 19.00 15.29 35.23 42.24 55.07 37.90 15.28 3.40%
EY 5.26 6.54 2.84 2.37 1.82 2.64 6.54 -3.29%
DY 0.39 1.97 0.00 0.00 0.00 0.24 0.82 -10.79%
P/NAPS 7.58 5.22 13.03 14.25 13.04 10.19 3.60 12.12%
Price Multiplier on Announcement Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 -
Price 1.18 1.49 2.20 2.05 2.48 2.55 1.32 -
P/RPS 7.91 12.55 22.33 19.14 22.93 15.35 10.72 -4.56%
P/EPS 16.02 23.61 41.89 40.46 48.95 34.15 24.75 -6.46%
EY 6.24 4.24 2.39 2.47 2.04 2.93 4.04 6.91%
DY 0.46 1.28 0.00 0.00 0.00 0.26 0.51 -1.57%
P/NAPS 6.39 8.06 15.49 13.65 11.59 9.18 5.83 1.42%

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