[MYEG] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 106.38%
YoY- 125.1%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 357,104 318,795 167,260 124,232 57,485 43,869 35,253 42.80%
PBT 178,161 169,150 87,578 58,924 26,296 19,861 14,681 46.82%
Tax -3,552 -825 -295 -514 -224 -115 -66 84.65%
NP 174,609 168,325 87,283 58,410 26,072 19,746 14,615 46.47%
-
NP to SH 174,883 170,379 88,133 58,814 26,128 19,746 14,615 46.51%
-
Tax Rate 1.99% 0.49% 0.34% 0.87% 0.85% 0.58% 0.45% -
Total Cost 182,495 150,470 79,977 65,822 31,413 24,123 20,638 39.84%
-
Net Worth 589,696 680,149 488,552 344,602 227,372 158,626 129,255 26.30%
Dividend
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 17,550 18,031 12,003 6,001 2,969 2,991 2,923 31.76%
Div Payout % 10.04% 10.58% 13.62% 10.20% 11.36% 15.15% 20.00% -
Equity
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 589,696 680,149 488,552 344,602 227,372 158,626 129,255 26.30%
NOSH 3,606,306 3,606,306 3,606,306 1,200,285 593,818 598,363 584,600 32.31%
Ratio Analysis
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 48.90% 52.80% 52.18% 47.02% 45.35% 45.01% 41.46% -
ROE 29.66% 25.05% 18.04% 17.07% 11.49% 12.45% 11.31% -
Per Share
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.17 8.84 6.97 10.35 9.68 7.33 6.03 8.37%
EPS 5.00 4.70 3.70 4.90 4.40 3.30 2.50 11.25%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,212,640
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.72 4.22 2.21 1.64 0.76 0.58 0.47 42.61%
EPS 2.31 2.25 1.17 0.78 0.35 0.26 0.19 46.87%
DPS 0.23 0.24 0.16 0.08 0.04 0.04 0.04 30.88%
NAPS 0.078 0.09 0.0646 0.0456 0.0301 0.021 0.0171 26.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.48 2.90 1.51 4.32 4.22 2.66 0.79 -
P/RPS 14.55 32.81 21.67 41.74 43.59 36.28 13.10 1.62%
P/EPS 29.71 61.38 41.13 88.16 95.91 80.61 31.60 -0.94%
EY 3.37 1.63 2.43 1.13 1.04 1.24 3.16 0.99%
DY 0.34 0.17 0.33 0.12 0.12 0.19 0.63 -9.05%
P/NAPS 8.81 15.38 7.42 15.05 11.02 10.03 3.57 14.91%
Price Multiplier on Announcement Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 -
Price 1.36 0.765 1.62 2.17 2.50 2.92 0.75 -
P/RPS 13.37 8.65 23.25 20.97 25.82 39.83 12.44 1.11%
P/EPS 27.30 16.19 44.13 44.29 56.82 88.48 30.00 -1.44%
EY 3.66 6.18 2.27 2.26 1.76 1.13 3.33 1.46%
DY 0.37 0.65 0.31 0.23 0.20 0.17 0.67 -8.73%
P/NAPS 8.10 4.06 7.96 7.56 6.53 11.01 3.39 14.34%

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