[MYEG] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.97%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 207,265 78,597 60,741 27,720 20,406 16,062 14,192 53.49%
PBT 110,668 40,414 28,277 12,130 8,566 6,541 5,405 62.01%
Tax -455 -134 -129 -106 -25 -37 -29 55.26%
NP 110,213 40,280 28,148 12,024 8,541 6,504 5,376 62.04%
-
NP to SH 111,829 40,511 28,498 12,042 8,541 6,504 5,376 62.42%
-
Tax Rate 0.41% 0.33% 0.46% 0.87% 0.29% 0.57% 0.54% -
Total Cost 97,052 38,317 32,593 15,696 11,865 9,558 8,816 46.71%
-
Net Worth 665,363 428,940 294,716 192,611 152,456 123,398 104,593 34.40%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,031 - - - - - - -
Div Payout % 16.12% - - - - - - -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 665,363 428,940 294,716 192,611 152,456 123,398 104,593 34.40%
NOSH 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 597,333 33.28%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 53.17% 51.25% 46.34% 43.38% 41.86% 40.49% 37.88% -
ROE 16.81% 9.44% 9.67% 6.25% 5.60% 5.27% 5.14% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.75 3.30 5.12 4.60 3.34 2.72 2.38 15.13%
EPS 3.10 1.70 2.40 2.00 1.40 1.10 0.90 21.85%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.18 0.2482 0.3199 0.2499 0.2087 0.1751 0.83%
Adjusted Per Share Value based on latest NOSH - 602,100
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.72 1.03 0.80 0.36 0.27 0.21 0.19 53.00%
EPS 1.47 0.53 0.37 0.16 0.11 0.09 0.07 62.66%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 0.0562 0.0386 0.0252 0.02 0.0162 0.0137 34.41%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.23 2.28 2.81 3.77 1.96 0.75 0.60 -
P/RPS 38.80 69.13 54.93 81.89 58.60 27.61 25.25 7.10%
P/EPS 71.91 134.12 117.08 188.50 140.00 68.18 66.67 1.21%
EY 1.39 0.75 0.85 0.53 0.71 1.47 1.50 -1.20%
DY 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.09 12.67 11.32 11.78 7.84 3.59 3.43 22.30%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 -
Price 2.71 2.21 3.51 4.25 2.52 0.70 0.61 -
P/RPS 47.15 67.01 68.62 92.31 75.34 25.77 25.67 10.20%
P/EPS 87.39 130.00 146.25 212.50 180.00 63.64 67.78 4.14%
EY 1.14 0.77 0.68 0.47 0.56 1.57 1.48 -4.08%
DY 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.69 12.28 14.14 13.29 10.08 3.35 3.48 25.87%

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