[MYEG] YoY Quarter Result on 30-Jun-2014 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 21.04%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 119,692 87,370 45,060 35,369 20,813 17,473 17,898 25.02%
PBT 69,494 50,894 22,743 16,950 10,180 8,233 7,963 28.99%
Tax -871 57 186 -321 548 -180 -728 2.12%
NP 68,623 50,951 22,929 16,629 10,728 8,053 7,235 30.26%
-
NP to SH 69,283 50,950 22,948 16,629 10,728 8,053 7,235 30.40%
-
Tax Rate 1.25% -0.11% -0.82% 1.89% -5.38% 2.19% 9.14% -
Total Cost 51,069 36,419 22,131 18,740 10,085 9,420 10,663 20.21%
-
Net Worth 692,057 269,809 137,561 177,870 142,977 122,281 101,350 25.32%
Dividend
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 69,869 31,599 16,908 11,877 7,859 5,575 3,654 41.44%
Div Payout % 100.85% 62.02% 73.68% 71.43% 73.26% 69.23% 50.51% -
Equity
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 692,057 269,809 137,561 177,870 142,977 122,281 101,350 25.32%
NOSH 3,606,306 2,430,714 1,207,736 593,892 604,555 619,461 609,076 23.24%
Ratio Analysis
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 57.33% 58.32% 50.89% 47.02% 51.54% 46.09% 40.42% -
ROE 10.01% 18.88% 16.68% 9.35% 7.50% 6.59% 7.14% -
Per Share
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.43 3.59 3.73 5.96 3.44 2.82 2.94 1.82%
EPS 2.00 1.40 1.00 2.80 1.80 1.30 1.20 6.18%
DPS 2.00 1.30 1.40 2.00 1.30 0.90 0.60 15.19%
NAPS 0.1981 0.111 0.1139 0.2995 0.2365 0.1974 0.1664 2.07%
Adjusted Per Share Value based on latest NOSH - 593,892
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.58 1.16 0.60 0.47 0.28 0.23 0.24 24.78%
EPS 0.92 0.67 0.30 0.22 0.14 0.11 0.10 29.79%
DPS 0.92 0.42 0.22 0.16 0.10 0.07 0.05 40.81%
NAPS 0.0916 0.0357 0.0182 0.0235 0.0189 0.0162 0.0134 25.34%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/19 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.10 1.97 2.78 3.04 1.55 0.58 0.71 -
P/RPS 32.11 54.81 74.51 51.05 45.02 20.56 24.16 3.39%
P/EPS 55.47 93.98 146.31 108.57 87.35 44.62 59.77 -0.87%
EY 1.80 1.06 0.68 0.92 1.14 2.24 1.67 0.88%
DY 1.82 0.66 0.50 0.66 0.84 1.55 0.85 9.35%
P/NAPS 5.55 17.75 24.41 10.15 6.55 2.94 4.27 3.12%
Price Multiplier on Announcement Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/20 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 -
Price 1.12 2.07 2.60 2.80 1.83 0.87 0.61 -
P/RPS 32.69 57.59 69.69 47.02 53.16 30.84 20.76 5.48%
P/EPS 56.47 98.76 136.84 100.00 103.13 66.92 51.35 1.12%
EY 1.77 1.01 0.73 1.00 0.97 1.49 1.95 -1.13%
DY 1.79 0.63 0.54 0.71 0.71 1.03 0.98 7.33%
P/NAPS 5.65 18.65 22.83 9.35 7.74 4.41 3.67 5.20%

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