[MYEG] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 6.38%
YoY- 115.22%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 119,133 111,530 88,664 63,491 29,765 23,463 19,191 32.43%
PBT 56,999 58,481 47,164 30,647 14,166 11,295 8,140 34.91%
Tax 1,268 -369 -162 -385 -118 -90 -28 -
NP 58,267 58,112 47,002 30,262 14,048 11,205 8,112 35.44%
-
NP to SH 58,199 58,550 47,621 30,316 14,086 11,205 8,112 35.42%
-
Tax Rate -2.22% 0.63% 0.34% 1.26% 0.83% 0.80% 0.34% -
Total Cost 60,866 53,418 41,662 33,229 15,717 12,258 11,079 29.97%
-
Net Worth 589,696 680,149 488,552 348,148 224,730 156,339 128,111 26.48%
Dividend
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 12,003 6,063 2,934 2,948 2,897 -
Div Payout % - - 25.21% 20.00% 20.83% 26.32% 35.71% -
Equity
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 589,696 680,149 488,552 348,148 224,730 156,339 128,111 26.48%
NOSH 3,606,306 3,606,306 3,606,306 1,212,640 586,916 589,736 579,428 32.49%
Ratio Analysis
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 48.91% 52.10% 53.01% 47.66% 47.20% 47.76% 42.27% -
ROE 9.87% 8.61% 9.75% 8.71% 6.27% 7.17% 6.33% -
Per Share
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.39 3.09 3.69 5.24 5.07 3.98 3.31 0.36%
EPS 1.70 1.60 2.00 2.50 2.40 1.90 1.40 3.03%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.50 -
NAPS 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 0.2211 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,212,640
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.58 1.48 1.17 0.84 0.39 0.31 0.25 32.80%
EPS 0.77 0.77 0.63 0.40 0.19 0.15 0.11 34.90%
DPS 0.00 0.00 0.16 0.08 0.04 0.04 0.04 -
NAPS 0.078 0.09 0.0646 0.0461 0.0297 0.0207 0.0169 26.53%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.48 2.90 1.51 4.32 4.22 2.66 0.79 -
P/RPS 43.61 93.77 40.89 82.51 83.21 66.86 23.85 9.73%
P/EPS 89.26 178.62 76.12 172.80 175.83 140.00 56.43 7.31%
EY 1.12 0.56 1.31 0.58 0.57 0.71 1.77 -6.80%
DY 0.00 0.00 0.33 0.12 0.12 0.19 0.63 -
P/NAPS 8.81 15.38 7.42 15.05 11.02 10.03 3.57 14.91%
Price Multiplier on Announcement Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 -
Price 1.36 0.765 1.62 2.17 2.50 2.92 0.75 -
P/RPS 40.07 24.74 43.86 41.45 49.30 73.39 22.64 9.18%
P/EPS 82.02 47.12 81.67 86.80 104.17 153.68 53.57 6.77%
EY 1.22 2.12 1.22 1.15 0.96 0.65 1.87 -6.36%
DY 0.00 0.00 0.31 0.23 0.20 0.17 0.67 -
P/NAPS 8.10 4.06 7.96 7.56 6.53 11.01 3.39 14.34%

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