[MYEG] YoY Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 1.57%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 666,386 492,154 476,138 425,060 334,520 248,464 114,970 31.03%
PBT 315,440 245,678 237,548 225,533 175,156 117,848 52,592 31.72%
Tax -2,280 -2,548 -4,736 -1,100 -590 -1,028 -448 28.43%
NP 313,160 243,130 232,812 224,433 174,566 116,820 52,144 31.75%
-
NP to SH 313,938 243,800 233,177 227,172 176,266 117,628 52,256 31.75%
-
Tax Rate 0.72% 1.04% 1.99% 0.49% 0.34% 0.87% 0.85% -
Total Cost 353,226 249,024 243,326 200,626 159,954 131,644 62,826 30.42%
-
Net Worth 1,287,219 789,250 589,696 680,149 488,552 344,602 227,372 30.55%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Div 18,622 34,601 23,400 24,042 24,007 12,002 5,938 19.22%
Div Payout % 5.93% 14.19% 10.04% 10.58% 13.62% 10.20% 11.36% -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,287,219 789,250 589,696 680,149 488,552 344,602 227,372 30.55%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,200,285 593,818 32.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 46.99% 49.40% 48.90% 52.80% 52.18% 47.02% 45.35% -
ROE 24.39% 30.89% 39.54% 33.40% 36.08% 34.13% 22.98% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.89 14.22 13.56 11.79 13.93 20.70 19.36 -1.20%
EPS 8.40 7.00 6.67 6.27 7.40 9.80 8.80 -0.71%
DPS 0.50 1.00 0.67 0.67 1.00 1.00 1.00 -10.11%
NAPS 0.3456 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 -1.56%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.73 6.45 6.24 5.57 4.38 3.26 1.51 30.98%
EPS 4.11 3.20 3.06 2.98 2.31 1.54 0.68 31.88%
DPS 0.24 0.45 0.31 0.32 0.31 0.16 0.08 18.40%
NAPS 0.1687 0.1034 0.0773 0.0891 0.064 0.0452 0.0298 30.55%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 -
Price 1.78 1.42 1.48 2.90 1.51 4.32 4.22 -
P/RPS 9.95 9.98 10.91 24.60 10.84 20.87 21.80 -11.36%
P/EPS 21.12 20.15 22.28 46.04 20.57 44.08 47.95 -11.84%
EY 4.74 4.96 4.49 2.17 4.86 2.27 2.09 13.42%
DY 0.28 0.70 0.45 0.23 0.66 0.23 0.24 2.39%
P/NAPS 5.15 6.23 8.81 15.38 7.42 15.05 11.02 -11.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 -
Price 1.85 1.46 1.36 0.765 1.62 2.17 2.50 -
P/RPS 10.34 10.26 10.03 6.49 11.63 10.48 12.91 -3.35%
P/EPS 21.95 20.72 20.47 12.14 22.06 22.14 28.41 -3.89%
EY 4.56 4.83 4.88 8.23 4.53 4.52 3.52 4.06%
DY 0.27 0.68 0.49 0.87 0.62 0.46 0.40 -5.86%
P/NAPS 5.35 6.40 8.10 4.06 7.96 7.56 6.53 -3.01%

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