[MYEG] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 17.55%
YoY- 57.08%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 124,336 119,133 111,530 88,664 63,491 29,765 23,463 29.23%
PBT 64,017 56,999 58,481 47,164 30,647 14,166 11,295 30.58%
Tax -894 1,268 -369 -162 -385 -118 -90 42.35%
NP 63,123 58,267 58,112 47,002 30,262 14,048 11,205 30.46%
-
NP to SH 63,058 58,199 58,550 47,621 30,316 14,086 11,205 30.44%
-
Tax Rate 1.40% -2.22% 0.63% 0.34% 1.26% 0.83% 0.80% -
Total Cost 61,213 60,866 53,418 41,662 33,229 15,717 12,258 28.06%
-
Net Worth 789,250 589,696 680,149 488,552 348,148 224,730 156,339 28.27%
Dividend
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,300 - - 12,003 6,063 2,934 2,948 31.28%
Div Payout % 27.44% - - 25.21% 20.00% 20.83% 26.32% -
Equity
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 789,250 589,696 680,149 488,552 348,148 224,730 156,339 28.27%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 1,212,640 586,916 589,736 32.11%
Ratio Analysis
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 50.77% 48.91% 52.10% 53.01% 47.66% 47.20% 47.76% -
ROE 7.99% 9.87% 8.61% 9.75% 8.71% 6.27% 7.17% -
Per Share
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.59 3.39 3.09 3.69 5.24 5.07 3.98 -1.57%
EPS 1.80 1.70 1.60 2.00 2.50 2.40 1.90 -0.82%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.50 0.00%
NAPS 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 -2.28%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.64 1.58 1.48 1.17 0.84 0.39 0.31 29.20%
EPS 0.83 0.77 0.77 0.63 0.40 0.19 0.15 30.10%
DPS 0.23 0.00 0.00 0.16 0.08 0.04 0.04 30.87%
NAPS 0.1044 0.078 0.09 0.0646 0.0461 0.0297 0.0207 28.25%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.42 1.48 2.90 1.51 4.32 4.22 2.66 -
P/RPS 39.52 43.61 93.77 40.89 82.51 83.21 66.86 -7.76%
P/EPS 77.92 89.26 178.62 76.12 172.80 175.83 140.00 -8.61%
EY 1.28 1.12 0.56 1.31 0.58 0.57 0.71 9.48%
DY 0.35 0.00 0.00 0.33 0.12 0.12 0.19 9.85%
P/NAPS 6.23 8.81 15.38 7.42 15.05 11.02 10.03 -7.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 -
Price 1.46 1.36 0.765 1.62 2.17 2.50 2.92 -
P/RPS 40.63 40.07 24.74 43.86 41.45 49.30 73.39 -8.69%
P/EPS 80.11 82.02 47.12 81.67 86.80 104.17 153.68 -9.53%
EY 1.25 1.22 2.12 1.22 1.15 0.96 0.65 10.58%
DY 0.34 0.00 0.00 0.31 0.23 0.20 0.17 11.25%
P/NAPS 6.40 8.10 4.06 7.96 7.56 6.53 11.01 -8.00%

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
Post a Comment