[MYEG] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 116.97%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 318,795 167,260 124,232 57,485 43,869 35,253 31,111 45.09%
PBT 169,150 87,578 58,924 26,296 19,861 14,681 12,129 52.42%
Tax -825 -295 -514 -224 -115 -66 -54 54.66%
NP 168,325 87,283 58,410 26,072 19,746 14,615 12,075 52.41%
-
NP to SH 170,379 88,133 58,814 26,128 19,746 14,615 12,075 52.70%
-
Tax Rate 0.49% 0.34% 0.87% 0.85% 0.58% 0.45% 0.45% -
Total Cost 150,470 79,977 65,822 31,413 24,123 20,638 19,036 39.19%
-
Net Worth 680,149 488,552 344,602 227,372 158,626 129,255 108,675 34.08%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 18,031 12,003 6,001 2,969 2,991 2,923 3,018 33.09%
Div Payout % 10.58% 13.62% 10.20% 11.36% 15.15% 20.00% 25.00% -
Equity
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 680,149 488,552 344,602 227,372 158,626 129,255 108,675 34.08%
NOSH 3,606,306 3,606,306 1,200,285 593,818 598,363 584,600 603,750 33.09%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 52.80% 52.18% 47.02% 45.35% 45.01% 41.46% 38.81% -
ROE 25.05% 18.04% 17.07% 11.49% 12.45% 11.31% 11.11% -
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.84 6.97 10.35 9.68 7.33 6.03 5.15 9.02%
EPS 4.70 3.70 4.90 4.40 3.30 2.50 2.00 14.64%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 0.18 0.74%
Adjusted Per Share Value based on latest NOSH - 586,916
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.22 2.21 1.64 0.76 0.58 0.47 0.41 45.19%
EPS 2.25 1.17 0.78 0.35 0.26 0.19 0.16 52.62%
DPS 0.24 0.16 0.08 0.04 0.04 0.04 0.04 33.18%
NAPS 0.09 0.0646 0.0456 0.0301 0.021 0.0171 0.0144 34.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.90 1.51 4.32 4.22 2.66 0.79 0.64 -
P/RPS 32.81 21.67 41.74 43.59 36.28 13.10 12.42 16.80%
P/EPS 61.38 41.13 88.16 95.91 80.61 31.60 32.00 10.98%
EY 1.63 2.43 1.13 1.04 1.24 3.16 3.13 -9.90%
DY 0.17 0.33 0.12 0.12 0.19 0.63 0.78 -21.62%
P/NAPS 15.38 7.42 15.05 11.02 10.03 3.57 3.56 26.37%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 -
Price 0.765 1.62 2.17 2.50 2.92 0.75 0.68 -
P/RPS 8.65 23.25 20.97 25.82 39.83 12.44 13.20 -6.53%
P/EPS 16.19 44.13 44.29 56.82 88.48 30.00 34.00 -11.19%
EY 6.18 2.27 2.26 1.76 1.13 3.33 2.94 12.61%
DY 0.65 0.31 0.23 0.20 0.17 0.67 0.74 -2.05%
P/NAPS 4.06 7.96 7.56 6.53 11.01 3.39 3.78 1.14%

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