[MYEG] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 35.38%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 107,442 99,224 70,126 38,973 30,634 20,418 18,340 32.67%
PBT 55,985 54,477 33,408 19,174 13,900 9,530 7,233 38.72%
Tax -476 -432 -250 -128 -161 -25 -31 54.78%
NP 55,509 54,045 33,158 19,046 13,739 9,505 7,202 38.63%
-
NP to SH 56,113 53,902 33,108 19,069 13,739 9,505 7,202 38.87%
-
Tax Rate 0.85% 0.79% 0.75% 0.67% 1.16% 0.26% 0.43% -
Total Cost 51,933 45,179 36,968 19,927 16,895 10,913 11,138 27.92%
-
Net Worth 663,235 512,095 355,201 254,928 165,943 134,614 114,571 32.42%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 50,245 - - - - - - -
Div Payout % 89.54% - - - - - - -
Equity
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 663,235 512,095 355,201 254,928 165,943 134,614 114,571 32.42%
NOSH 3,606,306 3,606,306 2,364,857 1,191,812 597,347 594,062 600,166 33.21%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 51.66% 54.47% 47.28% 48.87% 44.85% 46.55% 39.27% -
ROE 8.46% 10.53% 9.32% 7.48% 8.28% 7.06% 6.29% -
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.99 2.75 2.97 3.27 5.13 3.44 3.06 -0.36%
EPS 1.60 1.50 1.40 1.60 2.30 1.60 1.20 4.70%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.142 0.1502 0.2139 0.2778 0.2266 0.1909 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,191,812
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.42 1.31 0.93 0.52 0.41 0.27 0.24 32.88%
EPS 0.74 0.71 0.44 0.25 0.18 0.13 0.10 37.73%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0677 0.047 0.0337 0.022 0.0178 0.0152 32.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.965 1.85 2.14 2.79 2.83 0.815 0.65 -
P/RPS 32.23 67.24 72.17 85.32 55.18 23.71 21.27 6.87%
P/EPS 61.72 123.77 152.86 174.38 123.04 50.94 54.17 2.10%
EY 1.62 0.81 0.65 0.57 0.81 1.96 1.85 -2.10%
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.22 13.03 14.25 13.04 10.19 3.60 3.40 7.09%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 -
Price 1.49 2.20 2.05 2.48 2.55 1.32 0.58 -
P/RPS 49.77 79.96 69.13 75.84 49.72 38.41 18.98 16.67%
P/EPS 95.30 147.19 146.43 155.00 110.87 82.50 48.33 11.47%
EY 1.05 0.68 0.68 0.65 0.90 1.21 2.07 -10.28%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.06 15.49 13.65 11.59 9.18 5.83 3.04 16.87%

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