[MYEG] YoY Quarter Result on 30-Jun-2016 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 53.89%
YoY- 122.02%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 234,421 149,889 119,692 87,370 45,060 35,369 20,813 32.91%
PBT 84,261 74,610 69,494 50,894 22,743 16,950 10,180 28.19%
Tax -2,216 440 -871 57 186 -321 548 -
NP 82,045 75,050 68,623 50,951 22,929 16,629 10,728 27.00%
-
NP to SH 80,576 75,514 69,283 50,950 22,948 16,629 10,728 26.73%
-
Tax Rate 2.63% -0.59% 1.25% -0.11% -0.82% 1.89% -5.38% -
Total Cost 152,376 74,839 51,069 36,419 22,131 18,740 10,085 37.58%
-
Net Worth 1,558,428 1,089,089 692,057 269,809 137,561 177,870 142,977 32.40%
Dividend
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 76,729 59,189 69,869 31,599 16,908 11,877 7,859 30.70%
Div Payout % 95.23% 78.38% 100.85% 62.02% 73.68% 71.43% 73.26% -
Equity
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,558,428 1,089,089 692,057 269,809 137,561 177,870 142,977 32.40%
NOSH 7,590,619 3,771,929 3,606,306 2,430,714 1,207,736 593,892 604,555 34.62%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 35.00% 50.07% 57.33% 58.32% 50.89% 47.02% 51.54% -
ROE 5.17% 6.93% 10.01% 18.88% 16.68% 9.35% 7.50% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.15 4.30 3.43 3.59 3.73 5.96 3.44 -1.02%
EPS 1.10 2.20 2.00 1.40 1.00 2.80 1.80 -5.62%
DPS 1.03 1.70 2.00 1.30 1.40 2.00 1.30 -2.69%
NAPS 0.2092 0.3128 0.1981 0.111 0.1139 0.2995 0.2365 -1.43%
Adjusted Per Share Value based on latest NOSH - 2,430,714
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.10 1.98 1.58 1.16 0.60 0.47 0.28 32.65%
EPS 1.07 1.00 0.92 0.67 0.30 0.22 0.14 26.99%
DPS 1.02 0.78 0.92 0.42 0.22 0.16 0.10 31.37%
NAPS 0.2062 0.1441 0.0916 0.0357 0.0182 0.0235 0.0189 32.42%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.07 1.92 1.10 1.97 2.78 3.04 1.55 -
P/RPS 34.00 44.60 32.11 54.81 74.51 51.05 45.02 -3.24%
P/EPS 98.92 88.53 55.47 93.98 146.31 108.57 87.35 1.47%
EY 1.01 1.13 1.80 1.06 0.68 0.92 1.14 -1.41%
DY 0.96 0.89 1.82 0.66 0.50 0.66 0.84 1.58%
P/NAPS 5.11 6.14 5.55 17.75 24.41 10.15 6.55 -2.87%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 25/08/14 28/08/13 -
Price 0.99 2.24 1.12 2.07 2.60 2.80 1.83 -
P/RPS 31.46 52.03 32.69 57.59 69.69 47.02 53.16 -5.97%
P/EPS 91.53 103.28 56.47 98.76 136.84 100.00 103.13 -1.39%
EY 1.09 0.97 1.77 1.01 0.73 1.00 0.97 1.38%
DY 1.04 0.76 1.79 0.63 0.54 0.71 0.71 4.58%
P/NAPS 4.73 7.16 5.65 18.65 22.83 9.35 7.74 -5.62%

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