[MYEG] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 31.19%
YoY- 38.13%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 88,664 63,491 29,765 23,463 19,191 16,918 13,346 37.06%
PBT 47,164 30,647 14,166 11,295 8,140 6,725 5,843 41.58%
Tax -162 -385 -118 -90 -28 -25 -33 30.33%
NP 47,002 30,262 14,048 11,205 8,112 6,700 5,810 41.63%
-
NP to SH 47,621 30,316 14,086 11,205 8,112 6,700 5,810 41.94%
-
Tax Rate 0.34% 1.26% 0.83% 0.80% 0.34% 0.37% 0.56% -
Total Cost 41,662 33,229 15,717 12,258 11,079 10,218 7,536 32.93%
-
Net Worth 488,552 348,148 224,730 156,339 128,111 109,636 90,055 32.52%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,003 6,063 2,934 2,948 2,897 3,045 - -
Div Payout % 25.21% 20.00% 20.83% 26.32% 35.71% 45.45% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 488,552 348,148 224,730 156,339 128,111 109,636 90,055 32.52%
NOSH 3,606,306 1,212,640 586,916 589,736 579,428 609,090 581,000 35.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 53.01% 47.66% 47.20% 47.76% 42.27% 39.60% 43.53% -
ROE 9.75% 8.71% 6.27% 7.17% 6.33% 6.11% 6.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.69 5.24 5.07 3.98 3.31 2.78 2.30 8.18%
EPS 2.00 2.50 2.40 1.90 1.40 1.10 1.00 12.23%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.2035 0.2871 0.3829 0.2651 0.2211 0.18 0.155 4.63%
Adjusted Per Share Value based on latest NOSH - 589,736
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.17 0.84 0.39 0.31 0.25 0.22 0.18 36.57%
EPS 0.63 0.40 0.19 0.15 0.11 0.09 0.08 41.00%
DPS 0.16 0.08 0.04 0.04 0.04 0.04 0.00 -
NAPS 0.0646 0.0461 0.0297 0.0207 0.0169 0.0145 0.0119 32.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.51 4.32 4.22 2.66 0.79 0.64 0.80 -
P/RPS 40.89 82.51 83.21 66.86 23.85 23.04 34.83 2.70%
P/EPS 76.12 172.80 175.83 140.00 56.43 58.18 80.00 -0.82%
EY 1.31 0.58 0.57 0.71 1.77 1.72 1.25 0.78%
DY 0.33 0.12 0.12 0.19 0.63 0.78 0.00 -
P/NAPS 7.42 15.05 11.02 10.03 3.57 3.56 5.16 6.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 -
Price 1.62 2.17 2.50 2.92 0.75 0.68 0.76 -
P/RPS 43.86 41.45 49.30 73.39 22.64 24.48 33.09 4.80%
P/EPS 81.67 86.80 104.17 153.68 53.57 61.82 76.00 1.20%
EY 1.22 1.15 0.96 0.65 1.87 1.62 1.32 -1.30%
DY 0.31 0.23 0.20 0.17 0.67 0.74 0.00 -
P/NAPS 7.96 7.56 6.53 11.01 3.39 3.78 4.90 8.41%

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