[MYEG] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 7.44%
YoY- 54.52%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 509,564 519,541 426,237 355,312 259,144 128,609 99,337 28.56%
PBT 258,225 260,294 225,135 189,406 123,110 60,626 45,014 30.79%
Tax -2,698 -4,267 -1,300 -969 -1,020 -469 -368 35.82%
NP 255,526 256,026 223,835 188,437 122,090 60,157 44,646 30.74%
-
NP to SH 256,857 256,700 226,492 189,380 122,562 60,261 44,648 30.85%
-
Tax Rate 1.04% 1.64% 0.58% 0.51% 0.83% 0.77% 0.82% -
Total Cost 254,037 263,514 202,402 166,874 137,053 68,452 54,690 26.62%
-
Net Worth 856,454 643,557 663,235 512,095 363,333 254,405 166,114 28.66%
Dividend
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 23,078 19,005 68,189 - - - 3,986 30.98%
Div Payout % 8.99% 7.40% 30.11% - - - 8.93% -
Equity
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 856,454 643,557 663,235 512,095 363,333 254,405 166,114 28.66%
NOSH 3,606,305 3,606,306 3,606,306 3,606,306 2,419,000 1,189,368 597,964 31.80%
Ratio Analysis
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 50.15% 49.28% 52.51% 53.03% 47.11% 46.78% 44.94% -
ROE 29.99% 39.89% 34.15% 36.98% 33.73% 23.69% 26.88% -
Per Share
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.72 14.91 11.88 9.85 10.71 10.81 16.61 -1.83%
EPS 7.33 7.31 6.30 5.20 5.07 5.07 7.47 -0.29%
DPS 0.67 0.55 1.90 0.00 0.00 0.00 0.67 0.00%
NAPS 0.2474 0.1847 0.1848 0.142 0.1502 0.2139 0.2778 -1.76%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.74 6.87 5.64 4.70 3.43 1.70 1.31 28.62%
EPS 3.40 3.40 3.00 2.51 1.62 0.80 0.59 30.88%
DPS 0.31 0.25 0.90 0.00 0.00 0.00 0.05 32.36%
NAPS 0.1133 0.0851 0.0877 0.0677 0.0481 0.0337 0.022 28.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.31 1.40 0.965 1.85 2.14 2.79 2.83 -
P/RPS 8.90 9.39 8.13 18.78 19.98 25.80 17.04 -9.49%
P/EPS 17.66 19.00 15.29 35.23 42.24 55.07 37.90 -11.07%
EY 5.66 5.26 6.54 2.84 2.37 1.82 2.64 12.43%
DY 0.51 0.39 1.97 0.00 0.00 0.00 0.24 12.28%
P/NAPS 5.30 7.58 5.22 13.03 14.25 13.04 10.19 -9.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/11/20 28/11/19 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 -
Price 1.52 1.18 1.49 2.20 2.05 2.48 2.55 -
P/RPS 10.33 7.91 12.55 22.33 19.14 22.93 15.35 -5.90%
P/EPS 20.49 16.02 23.61 41.89 40.46 48.95 34.15 -7.55%
EY 4.88 6.24 4.24 2.39 2.47 2.04 2.93 8.15%
DY 0.44 0.46 1.28 0.00 0.00 0.00 0.26 8.42%
P/NAPS 6.14 6.39 8.06 15.49 13.65 11.59 9.18 -5.99%

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