[MYEG] YoY Quarter Result on 30-Jun-2015 [#4]

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	149,889	119,692	87,370	45,060	35,369	20,813	17,473	28.73%
YoY %	25.23%	36.99%	93.90%	27.40%	69.94%	19.12%	-	-
Horiz. %	857.83%	685.01%	500.03%	257.88%	202.42%	119.12%	100.00%	-
PBT	74,610	69,494	50,894	22,743	16,950	10,180	8,233	29.56%
YoY %	7.36%	36.55%	123.78%	34.18%	66.50%	23.65%	-	-
Horiz. %	906.23%	844.09%	618.17%	276.24%	205.88%	123.65%	100.00%	-
Tax	440	-871	57	186	-321	548	-180	-
YoY %	150.52%	-1,628.07%	-69.35%	157.94%	-158.58%	404.44%	-	-
Horiz. %	-244.44%	483.89%	-31.67%	-103.33%	178.33%	-304.44%	100.00%	-
NP	75,050	68,623	50,951	22,929	16,629	10,728	8,053	29.99%
YoY %	9.37%	34.68%	122.21%	37.89%	55.01%	33.22%	-	-
Horiz. %	931.95%	852.14%	632.70%	284.73%	206.49%	133.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,514	69,283	50,950	22,948	16,629	10,728	8,053	30.08%
YoY %	8.99%	35.98%	122.02%	38.00%	55.01%	33.22%	-	-
Horiz. %	937.71%	860.34%	632.68%	284.96%	206.49%	133.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.59%	1.25%	-0.11%	-0.82%	1.89%	-5.38%	2.19%	-
YoY %	-147.20%	1,236.36%	86.59%	-143.39%	135.13%	-345.66%	-	-
Horiz. %	-26.94%	57.08%	-5.02%	-37.44%	86.30%	-245.66%	100.00%	-
Total Cost	74,839	51,069	36,419	22,131	18,740	10,085	9,420	27.57%
YoY %	46.54%	40.23%	64.56%	18.09%	85.82%	7.06%	-	-
Horiz. %	794.47%	542.13%	386.61%	234.94%	198.94%	107.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,089,089	692,057	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	59,189	69,869	31,599	16,908	11,877	7,859	5,575	31.99%
YoY %	-15.29%	121.11%	86.89%	42.36%	51.13%	40.97%	-	-
Horiz. %	1,061.69%	1,253.26%	566.80%	303.28%	213.04%	140.97%	100.00%	-
Div Payout %	78.38%	100.85%	62.02%	73.68%	71.43%	73.26%	69.23%	-
YoY %	-22.28%	62.61%	-15.83%	3.15%	-2.50%	5.82%	-	-
Horiz. %	113.22%	145.67%	89.59%	106.43%	103.18%	105.82%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,089,089	692,057	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	100.00%	-
NOSH	3,771,929	3,606,306	2,430,714	1,207,736	593,892	604,555	619,461	23.65%
YoY %	4.59%	48.36%	101.26%	103.36%	-1.76%	-2.41%	-	-
Horiz. %	608.90%	582.17%	392.39%	194.97%	95.87%	97.59%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	50.07%	57.33%	58.32%	50.89%	47.02%	51.54%	46.09%	-
YoY %	-12.66%	-1.70%	14.60%	8.23%	-8.77%	11.82%	-	-
Horiz. %	108.64%	124.39%	126.54%	110.41%	102.02%	111.82%	100.00%	-
ROE	6.93%	10.01%	18.88%	16.68%	9.35%	7.50%	6.59%	-
YoY %	-30.77%	-46.98%	13.19%	78.40%	24.67%	13.81%	-	-
Horiz. %	105.16%	151.90%	286.49%	253.11%	141.88%	113.81%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	4.30	3.43	3.59	3.73	5.96	3.44	2.82	5.08%
YoY %	25.36%	-4.46%	-3.75%	-37.42%	73.26%	21.99%	-	-
Horiz. %	152.48%	121.63%	127.30%	132.27%	211.35%	121.99%	100.00%	-
EPS	2.20	2.00	1.40	1.00	2.80	1.80	1.30	6.37%
YoY %	10.00%	42.86%	40.00%	-64.29%	55.56%	38.46%	-	-
Horiz. %	169.23%	153.85%	107.69%	76.92%	215.38%	138.46%	100.00%	-
DPS	1.70	2.00	1.30	1.40	2.00	1.30	0.90	7.76%
YoY %	-15.00%	53.85%	-7.14%	-30.00%	53.85%	44.44%	-	-
Horiz. %	188.89%	222.22%	144.44%	155.56%	222.22%	144.44%	100.00%	-
NAPS	0.3128	0.1981	0.111	0.1139	0.2995	0.2365	0.1974	5.55%
YoY %	57.90%	78.47%	-2.55%	-61.97%	26.64%	19.81%	-	-
Horiz. %	158.46%	100.35%	56.23%	57.70%	151.72%	119.81%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,207,736
RPS	1.96	1.57	1.15	0.59	0.46	0.27	0.23	28.63%
YoY %	24.84%	36.52%	94.92%	28.26%	70.37%	17.39%	-	-
Horiz. %	852.17%	682.61%	500.00%	256.52%	200.00%	117.39%	100.00%	-
EPS	0.99	0.91	0.67	0.30	0.22	0.14	0.11	29.46%
YoY %	8.79%	35.82%	123.33%	36.36%	57.14%	27.27%	-	-
Horiz. %	900.00%	827.27%	609.09%	272.73%	200.00%	127.27%	100.00%	-
DPS	0.78	0.92	0.41	0.22	0.16	0.10	0.07	32.75%
YoY %	-15.22%	124.39%	86.36%	37.50%	60.00%	42.86%	-	-
Horiz. %	1,114.29%	1,314.29%	585.71%	314.29%	228.57%	142.86%	100.00%	-
NAPS	0.1427	0.0907	0.0354	0.018	0.0233	0.0187	0.016	29.32%
YoY %	57.33%	156.21%	96.67%	-22.75%	24.60%	16.87%	-	-
Horiz. %	891.87%	566.88%	221.25%	112.50%	145.62%	116.88%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.92	1.10	1.97	2.78	3.04	1.55	0.58	-
P/RPS	44.60	32.11	54.81	74.51	51.05	45.02	20.56	9.52%
YoY %	38.90%	-41.42%	-26.44%	45.95%	13.39%	118.97%	-	-
Horiz. %	216.93%	156.18%	266.59%	362.40%	248.30%	218.97%	100.00%	-
P/EPS	88.53	55.47	93.98	146.31	108.57	87.35	44.62	8.38%
YoY %	59.60%	-40.98%	-35.77%	34.76%	24.29%	95.76%	-	-
Horiz. %	198.41%	124.32%	210.62%	327.90%	243.32%	195.76%	100.00%	-
EY	1.13	1.80	1.06	0.68	0.92	1.14	2.24	-7.72%
YoY %	-37.22%	69.81%	55.88%	-26.09%	-19.30%	-49.11%	-	-
Horiz. %	50.45%	80.36%	47.32%	30.36%	41.07%	50.89%	100.00%	-
DY	0.89	1.82	0.66	0.50	0.66	0.84	1.55	-6.31%
YoY %	-51.10%	175.76%	32.00%	-24.24%	-21.43%	-45.81%	-	-
Horiz. %	57.42%	117.42%	42.58%	32.26%	42.58%	54.19%	100.00%	-
P/NAPS	6.14	5.55	17.75	24.41	10.15	6.55	2.94	9.03%
YoY %	10.63%	-68.73%	-27.28%	140.49%	54.96%	122.79%	-	-
Horiz. %	208.84%	188.78%	603.74%	830.27%	345.24%	222.79%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	03/03/21	27/02/20	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	-
Price	2.24	1.12	2.07	2.60	2.80	1.83	0.87	-
P/RPS	52.03	32.69	57.59	69.69	47.02	53.16	30.84	6.33%
YoY %	59.16%	-43.24%	-17.36%	48.21%	-11.55%	72.37%	-	-
Horiz. %	168.71%	106.00%	186.74%	225.97%	152.46%	172.37%	100.00%	-
P/EPS	103.28	56.47	98.76	136.84	100.00	103.13	66.92	5.23%
YoY %	82.89%	-42.82%	-27.83%	36.84%	-3.04%	54.11%	-	-
Horiz. %	154.33%	84.38%	147.58%	204.48%	149.43%	154.11%	100.00%	-
EY	0.97	1.77	1.01	0.73	1.00	0.97	1.49	-4.91%
YoY %	-45.20%	75.25%	38.36%	-27.00%	3.09%	-34.90%	-	-
Horiz. %	65.10%	118.79%	67.79%	48.99%	67.11%	65.10%	100.00%	-
DY	0.76	1.79	0.63	0.54	0.71	0.71	1.03	-3.50%
YoY %	-57.54%	184.13%	16.67%	-23.94%	0.00%	-31.07%	-	-
Horiz. %	73.79%	173.79%	61.17%	52.43%	68.93%	68.93%	100.00%	-
P/NAPS	7.16	5.65	18.65	22.83	9.35	7.74	4.41	5.86%
YoY %	26.73%	-69.71%	-18.31%	144.17%	20.80%	75.51%	-	-
Horiz. %	162.36%	128.12%	422.90%	517.69%	212.02%	175.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos