[MYEG] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 131.19%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,260 124,232 57,485 43,869 35,253 31,111 25,350 36.91%
PBT 87,578 58,924 26,296 19,861 14,681 12,129 8,684 46.93%
Tax -295 -514 -224 -115 -66 -54 -72 26.47%
NP 87,283 58,410 26,072 19,746 14,615 12,075 8,612 47.05%
-
NP to SH 88,133 58,814 26,128 19,746 14,615 12,075 8,612 47.29%
-
Tax Rate 0.34% 0.87% 0.85% 0.58% 0.45% 0.45% 0.83% -
Total Cost 79,977 65,822 31,413 24,123 20,638 19,036 16,738 29.74%
-
Net Worth 488,552 344,602 227,372 158,626 129,255 108,675 95,347 31.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,003 6,001 2,969 2,991 2,923 3,018 - -
Div Payout % 13.62% 10.20% 11.36% 15.15% 20.00% 25.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 488,552 344,602 227,372 158,626 129,255 108,675 95,347 31.26%
NOSH 3,606,306 1,200,285 593,818 598,363 584,600 603,750 615,142 34.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 52.18% 47.02% 45.35% 45.01% 41.46% 38.81% 33.97% -
ROE 18.04% 17.07% 11.49% 12.45% 11.31% 11.11% 9.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.97 10.35 9.68 7.33 6.03 5.15 4.12 9.14%
EPS 3.70 4.90 4.40 3.30 2.50 2.00 1.40 17.56%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.2035 0.2871 0.3829 0.2651 0.2211 0.18 0.155 4.63%
Adjusted Per Share Value based on latest NOSH - 589,736
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.21 1.64 0.76 0.58 0.47 0.41 0.34 36.57%
EPS 1.17 0.78 0.35 0.26 0.19 0.16 0.11 48.24%
DPS 0.16 0.08 0.04 0.04 0.04 0.04 0.00 -
NAPS 0.0646 0.0456 0.0301 0.021 0.0171 0.0144 0.0126 31.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.51 4.32 4.22 2.66 0.79 0.64 0.80 -
P/RPS 21.67 41.74 43.59 36.28 13.10 12.42 19.41 1.85%
P/EPS 41.13 88.16 95.91 80.61 31.60 32.00 57.14 -5.32%
EY 2.43 1.13 1.04 1.24 3.16 3.13 1.75 5.61%
DY 0.33 0.12 0.12 0.19 0.63 0.78 0.00 -
P/NAPS 7.42 15.05 11.02 10.03 3.57 3.56 5.16 6.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 -
Price 1.62 2.17 2.50 2.92 0.75 0.68 0.76 -
P/RPS 23.25 20.97 25.82 39.83 12.44 13.20 18.44 3.93%
P/EPS 44.13 44.29 56.82 88.48 30.00 34.00 54.29 -3.39%
EY 2.27 2.26 1.76 1.13 3.33 2.94 1.84 3.55%
DY 0.31 0.23 0.20 0.17 0.67 0.74 0.00 -
P/NAPS 7.96 7.56 6.53 11.01 3.39 3.78 4.90 8.41%

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