[MYEG] YoY Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 52.36%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 333,193 246,077 357,104 318,795 167,260 124,232 57,485 31.03%
PBT 157,720 122,839 178,161 169,150 87,578 58,924 26,296 31.72%
Tax -1,140 -1,274 -3,552 -825 -295 -514 -224 28.43%
NP 156,580 121,565 174,609 168,325 87,283 58,410 26,072 31.75%
-
NP to SH 156,969 121,900 174,883 170,379 88,133 58,814 26,128 31.75%
-
Tax Rate 0.72% 1.04% 1.99% 0.49% 0.34% 0.87% 0.85% -
Total Cost 176,613 124,512 182,495 150,470 79,977 65,822 31,413 30.42%
-
Net Worth 1,287,219 789,250 589,696 680,149 488,552 344,602 227,372 30.55%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Div 9,311 17,300 17,550 18,031 12,003 6,001 2,969 19.22%
Div Payout % 5.93% 14.19% 10.04% 10.58% 13.62% 10.20% 11.36% -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,287,219 789,250 589,696 680,149 488,552 344,602 227,372 30.55%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,200,285 593,818 32.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 46.99% 49.40% 48.90% 52.80% 52.18% 47.02% 45.35% -
ROE 12.19% 15.45% 29.66% 25.05% 18.04% 17.07% 11.49% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.95 7.11 10.17 8.84 6.97 10.35 9.68 -1.19%
EPS 4.20 3.50 5.00 4.70 3.70 4.90 4.40 -0.71%
DPS 0.25 0.50 0.50 0.50 0.50 0.50 0.50 -10.11%
NAPS 0.3456 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 -1.56%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.41 3.26 4.72 4.22 2.21 1.64 0.76 31.05%
EPS 2.08 1.61 2.31 2.25 1.17 0.78 0.35 31.53%
DPS 0.12 0.23 0.23 0.24 0.16 0.08 0.04 18.40%
NAPS 0.1703 0.1044 0.078 0.09 0.0646 0.0456 0.0301 30.54%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 -
Price 1.78 1.42 1.48 2.90 1.51 4.32 4.22 -
P/RPS 19.90 19.97 14.55 32.81 21.67 41.74 43.59 -11.36%
P/EPS 42.24 40.31 29.71 61.38 41.13 88.16 95.91 -11.85%
EY 2.37 2.48 3.37 1.63 2.43 1.13 1.04 13.50%
DY 0.14 0.35 0.34 0.17 0.33 0.12 0.12 2.39%
P/NAPS 5.15 6.23 8.81 15.38 7.42 15.05 11.02 -11.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 -
Price 1.85 1.46 1.36 0.765 1.62 2.17 2.50 -
P/RPS 20.68 20.53 13.37 8.65 23.25 20.97 25.82 -3.35%
P/EPS 43.90 41.44 27.30 16.19 44.13 44.29 56.82 -3.89%
EY 2.28 2.41 3.66 6.18 2.27 2.26 1.76 4.06%
DY 0.14 0.34 0.37 0.65 0.31 0.23 0.20 -5.33%
P/NAPS 5.35 6.40 8.10 4.06 7.96 7.56 6.53 -3.01%

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