[MYEG] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -75.49%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 78,597 60,741 27,720 20,406 16,062 14,192 12,005 36.73%
PBT 40,414 28,277 12,130 8,566 6,541 5,405 2,840 55.60%
Tax -134 -129 -106 -25 -37 -29 -39 22.81%
NP 40,280 28,148 12,024 8,541 6,504 5,376 2,801 55.87%
-
NP to SH 40,511 28,498 12,042 8,541 6,504 5,376 2,801 56.02%
-
Tax Rate 0.33% 0.46% 0.87% 0.29% 0.57% 0.54% 1.37% -
Total Cost 38,317 32,593 15,696 11,865 9,558 8,816 9,204 26.80%
-
Net Worth 428,940 294,716 192,611 152,456 123,398 104,593 81,341 31.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 428,940 294,716 192,611 152,456 123,398 104,593 81,341 31.89%
NOSH 2,382,999 1,187,416 602,100 610,071 591,272 597,333 560,200 27.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 51.25% 46.34% 43.38% 41.86% 40.49% 37.88% 23.33% -
ROE 9.44% 9.67% 6.25% 5.60% 5.27% 5.14% 3.44% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.30 5.12 4.60 3.34 2.72 2.38 2.14 7.47%
EPS 1.70 2.40 2.00 1.40 1.10 0.90 0.50 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.2482 0.3199 0.2499 0.2087 0.1751 0.1452 3.64%
Adjusted Per Share Value based on latest NOSH - 610,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.03 0.80 0.36 0.27 0.21 0.19 0.16 36.35%
EPS 0.53 0.37 0.16 0.11 0.09 0.07 0.04 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0386 0.0252 0.02 0.0162 0.0137 0.0107 31.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.28 2.81 3.77 1.96 0.75 0.60 0.80 -
P/RPS 69.13 54.93 81.89 58.60 27.61 25.25 37.33 10.80%
P/EPS 134.12 117.08 188.50 140.00 68.18 66.67 160.00 -2.89%
EY 0.75 0.85 0.53 0.71 1.47 1.50 0.63 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.67 11.32 11.78 7.84 3.59 3.43 5.51 14.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 -
Price 2.21 3.51 4.25 2.52 0.70 0.61 0.74 -
P/RPS 67.01 68.62 92.31 75.34 25.77 25.67 34.53 11.67%
P/EPS 130.00 146.25 212.50 180.00 63.64 67.78 148.00 -2.13%
EY 0.77 0.68 0.47 0.56 1.57 1.48 0.68 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.28 14.14 13.29 10.08 3.35 3.48 5.10 15.75%

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