[MYEG] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 56.29%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 476,246 426,237 266,484 194,358 96,457 74,503 55,671 39.09%
PBT 238,603 225,135 142,055 92,333 45,470 33,761 24,211 42.15%
Tax -3,912 -1,300 -727 -765 -352 -276 -91 78.29%
NP 234,691 223,835 141,328 91,568 45,118 33,485 24,120 41.88%
-
NP to SH 235,309 226,492 142,035 91,922 45,196 33,486 24,120 41.93%
-
Tax Rate 1.64% 0.58% 0.51% 0.83% 0.77% 0.82% 0.38% -
Total Cost 241,555 202,402 125,156 102,790 51,339 41,018 31,551 36.74%
-
Net Worth 643,557 663,235 512,095 363,333 254,405 166,114 136,639 26.90%
Dividend
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 17,421 68,189 - - - 2,989 3,015 30.95%
Div Payout % 7.40% 30.11% - - - 8.93% 12.50% -
Equity
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 643,557 663,235 512,095 363,333 254,405 166,114 136,639 26.90%
NOSH 3,606,306 3,606,306 3,606,306 2,419,000 1,189,368 597,964 603,000 31.65%
Ratio Analysis
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 49.28% 52.51% 53.03% 47.11% 46.78% 44.94% 43.33% -
ROE 36.56% 34.15% 27.74% 25.30% 17.77% 20.16% 17.65% -
Per Share
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.67 11.88 7.39 8.03 8.11 12.46 9.23 6.22%
EPS 6.70 6.30 3.90 3.80 3.80 5.60 4.00 8.25%
DPS 0.50 1.90 0.00 0.00 0.00 0.50 0.50 0.00%
NAPS 0.1847 0.1848 0.142 0.1502 0.2139 0.2778 0.2266 -3.09%
Adjusted Per Share Value based on latest NOSH - 2,364,857
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.30 5.64 3.53 2.57 1.28 0.99 0.74 38.99%
EPS 3.11 3.00 1.88 1.22 0.60 0.44 0.32 41.85%
DPS 0.23 0.90 0.00 0.00 0.00 0.04 0.04 30.85%
NAPS 0.0851 0.0877 0.0677 0.0481 0.0337 0.022 0.0181 26.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.40 0.965 1.85 2.14 2.79 2.83 0.815 -
P/RPS 10.24 8.13 25.04 26.63 34.40 22.71 8.83 2.30%
P/EPS 20.73 15.29 46.97 56.32 73.42 50.54 20.38 0.26%
EY 4.82 6.54 2.13 1.78 1.36 1.98 4.91 -0.28%
DY 0.36 1.97 0.00 0.00 0.00 0.18 0.61 -7.78%
P/NAPS 7.58 5.22 13.03 14.25 13.04 10.19 3.60 12.12%
Price Multiplier on Announcement Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 -
Price 1.18 1.49 2.20 2.05 2.48 2.55 1.32 -
P/RPS 8.63 12.55 29.77 25.51 30.58 20.47 14.30 -7.47%
P/EPS 17.47 23.61 55.86 53.95 65.26 45.54 33.00 -9.31%
EY 5.72 4.24 1.79 1.85 1.53 2.20 3.03 10.26%
DY 0.42 1.28 0.00 0.00 0.00 0.20 0.38 1.55%
P/NAPS 6.39 8.06 15.49 13.65 11.59 9.18 5.83 1.42%

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