[MYEG] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 72.98%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 426,237 266,484 194,358 96,457 74,503 55,671 49,451 41.13%
PBT 225,135 142,055 92,333 45,470 33,761 24,211 19,363 48.05%
Tax -1,300 -727 -765 -352 -276 -91 -84 54.98%
NP 223,835 141,328 91,568 45,118 33,485 24,120 19,279 48.01%
-
NP to SH 226,492 142,035 91,922 45,196 33,486 24,120 19,279 48.29%
-
Tax Rate 0.58% 0.51% 0.83% 0.77% 0.82% 0.38% 0.43% -
Total Cost 202,402 125,156 102,790 51,339 41,018 31,551 30,172 35.58%
-
Net Worth 663,235 512,095 363,333 254,405 166,114 136,639 115,011 32.34%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 68,189 - - - 2,989 3,015 3,012 64.70%
Div Payout % 30.11% - - - 8.93% 12.50% 15.62% -
Equity
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 663,235 512,095 363,333 254,405 166,114 136,639 115,011 32.34%
NOSH 3,606,306 3,606,306 2,419,000 1,189,368 597,964 603,000 602,468 33.13%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 52.51% 53.03% 47.11% 46.78% 44.94% 43.33% 38.99% -
ROE 34.15% 27.74% 25.30% 17.77% 20.16% 17.65% 16.76% -
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.88 7.39 8.03 8.11 12.46 9.23 8.21 6.08%
EPS 6.30 3.90 3.80 3.80 5.60 4.00 3.20 11.44%
DPS 1.90 0.00 0.00 0.00 0.50 0.50 0.50 23.80%
NAPS 0.1848 0.142 0.1502 0.2139 0.2778 0.2266 0.1909 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,191,812
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.59 3.49 2.55 1.26 0.98 0.73 0.65 41.08%
EPS 2.97 1.86 1.20 0.59 0.44 0.32 0.25 48.56%
DPS 0.89 0.00 0.00 0.00 0.04 0.04 0.04 64.24%
NAPS 0.0869 0.0671 0.0476 0.0333 0.0218 0.0179 0.0151 32.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.965 1.85 2.14 2.79 2.83 0.815 0.65 -
P/RPS 8.13 25.04 26.63 34.40 22.71 8.83 7.92 0.41%
P/EPS 15.29 46.97 56.32 73.42 50.54 20.38 20.31 -4.43%
EY 6.54 2.13 1.78 1.36 1.98 4.91 4.92 4.65%
DY 1.97 0.00 0.00 0.00 0.18 0.61 0.77 16.21%
P/NAPS 5.22 13.03 14.25 13.04 10.19 3.60 3.40 7.09%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 -
Price 1.49 2.20 2.05 2.48 2.55 1.32 0.58 -
P/RPS 12.55 29.77 25.51 30.58 20.47 14.30 7.07 9.61%
P/EPS 23.61 55.86 53.95 65.26 45.54 33.00 18.13 4.31%
EY 4.24 1.79 1.85 1.53 2.20 3.03 5.52 -4.13%
DY 1.28 0.00 0.00 0.00 0.20 0.38 0.86 6.56%
P/NAPS 8.06 15.49 13.65 11.59 9.18 5.83 3.04 16.87%

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