[MYEG] YoY Quarter Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -0.84%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 161,729 124,336 119,133 111,530 88,664 63,491 29,765 29.73%
PBT 80,633 64,017 56,999 58,481 47,164 30,647 14,166 30.66%
Tax -525 -894 1,268 -369 -162 -385 -118 25.80%
NP 80,108 63,123 58,267 58,112 47,002 30,262 14,048 30.70%
-
NP to SH 80,684 63,058 58,199 58,550 47,621 30,316 14,086 30.79%
-
Tax Rate 0.65% 1.40% -2.22% 0.63% 0.34% 1.26% 0.83% -
Total Cost 81,621 61,213 60,866 53,418 41,662 33,229 15,717 28.83%
-
Net Worth 1,287,219 789,250 589,696 680,149 488,552 348,148 224,730 30.79%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Div 9,311 17,300 - - 12,003 6,063 2,934 19.43%
Div Payout % 11.54% 27.44% - - 25.21% 20.00% 20.83% -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,287,219 789,250 589,696 680,149 488,552 348,148 224,730 30.79%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,212,640 586,916 33.13%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 49.53% 50.77% 48.91% 52.10% 53.01% 47.66% 47.20% -
ROE 6.27% 7.99% 9.87% 8.61% 9.75% 8.71% 6.27% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.34 3.59 3.39 3.09 3.69 5.24 5.07 -2.36%
EPS 2.20 1.80 1.70 1.60 2.00 2.50 2.40 -1.32%
DPS 0.25 0.50 0.00 0.00 0.50 0.50 0.50 -10.11%
NAPS 0.3456 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 -1.56%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.12 1.63 1.56 1.46 1.16 0.83 0.39 29.74%
EPS 1.06 0.83 0.76 0.77 0.62 0.40 0.18 31.35%
DPS 0.12 0.23 0.00 0.00 0.16 0.08 0.04 18.40%
NAPS 0.1687 0.1034 0.0773 0.0891 0.064 0.0456 0.0295 30.76%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 -
Price 1.78 1.42 1.48 2.90 1.51 4.32 4.22 -
P/RPS 40.99 39.52 43.61 93.77 40.89 82.51 83.21 -10.31%
P/EPS 82.17 77.92 89.26 178.62 76.12 172.80 175.83 -11.04%
EY 1.22 1.28 1.12 0.56 1.31 0.58 0.57 12.41%
DY 0.14 0.35 0.00 0.00 0.33 0.12 0.12 2.39%
P/NAPS 5.15 6.23 8.81 15.38 7.42 15.05 11.02 -11.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 -
Price 1.85 1.46 1.36 0.765 1.62 2.17 2.50 -
P/RPS 42.61 40.63 40.07 24.74 43.86 41.45 49.30 -2.21%
P/EPS 85.40 80.11 82.02 47.12 81.67 86.80 104.17 -3.00%
EY 1.17 1.25 1.22 2.12 1.22 1.15 0.96 3.08%
DY 0.14 0.34 0.00 0.00 0.31 0.23 0.20 -5.33%
P/NAPS 5.35 6.40 8.10 4.06 7.96 7.56 6.53 -3.01%

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