[MYEG] YoY TTM Result on 30-Jun-2015 [#4]

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	532,062	479,705	281,728	141,518	109,872	76,484	66,924	27.58%
YoY %	10.91%	70.27%	99.08%	28.80%	43.65%	14.28%	-	-
Horiz. %	795.02%	716.79%	420.97%	211.46%	164.17%	114.28%	100.00%	-
PBT	268,279	248,961	143,226	68,213	50,711	34,391	27,610	30.63%
YoY %	7.76%	73.82%	109.97%	34.51%	47.45%	24.56%	-	-
Horiz. %	971.67%	901.71%	518.75%	247.06%	183.67%	124.56%	100.00%	-
Tax	-1,584	-3,755	-707	-166	-597	458	-266	23.32%
YoY %	57.82%	-431.12%	-325.90%	72.19%	-230.35%	272.18%	-	-
Horiz. %	595.49%	1,411.65%	265.79%	62.41%	224.44%	-172.18%	100.00%	-
NP	266,695	245,206	142,519	68,047	50,114	34,849	27,344	30.68%
YoY %	8.76%	72.05%	109.44%	35.78%	43.80%	27.45%	-	-
Horiz. %	975.33%	896.75%	521.21%	248.86%	183.27%	127.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,157	245,936	142,872	68,145	50,114	34,849	27,344	30.77%
YoY %	9.04%	72.14%	109.66%	35.98%	43.80%	27.45%	-	-
Horiz. %	980.68%	899.41%	522.50%	249.21%	183.27%	127.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.59%	1.51%	0.49%	0.24%	1.18%	-1.33%	0.96%	-
YoY %	-60.93%	208.16%	104.17%	-79.66%	188.72%	-238.54%	-	-
Horiz. %	61.46%	157.29%	51.04%	25.00%	122.92%	-138.54%	100.00%	-
Total Cost	265,367	234,499	139,209	73,471	59,758	41,635	39,580	25.05%
YoY %	13.16%	68.45%	89.47%	22.95%	43.53%	5.19%	-	-
Horiz. %	670.46%	592.47%	351.72%	185.63%	150.98%	105.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,089,089	692,057	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	76,490	87,420	37,662	19,842	14,826	10,756	8,620	29.24%
YoY %	-12.50%	132.12%	89.81%	33.83%	37.84%	24.78%	-	-
Horiz. %	887.35%	1,014.15%	436.91%	230.19%	172.00%	124.78%	100.00%	-
Div Payout %	28.52%	35.55%	26.36%	29.12%	29.59%	30.87%	31.53%	-
YoY %	-19.77%	34.86%	-9.48%	-1.59%	-4.15%	-2.09%	-	-
Horiz. %	90.45%	112.75%	83.60%	92.36%	93.85%	97.91%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,089,089	692,057	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	100.00%	-
NOSH	3,771,929	3,606,306	2,430,714	1,207,736	593,892	604,555	619,461	23.65%
YoY %	4.59%	48.36%	101.26%	103.36%	-1.76%	-2.41%	-	-
Horiz. %	608.90%	582.17%	392.39%	194.97%	95.87%	97.59%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	50.12%	51.12%	50.59%	48.08%	45.61%	45.56%	40.86%	-
YoY %	-1.96%	1.05%	5.22%	5.42%	0.11%	11.50%	-	-
Horiz. %	122.66%	125.11%	123.81%	117.67%	111.63%	111.50%	100.00%	-
ROE	24.62%	35.54%	52.95%	49.54%	28.17%	24.37%	22.36%	-
YoY %	-30.73%	-32.88%	6.88%	75.86%	15.59%	8.99%	-	-
Horiz. %	110.11%	158.94%	236.81%	221.56%	125.98%	108.99%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	15.28	13.73	11.59	11.72	18.50	12.65	10.80	4.16%
YoY %	11.29%	18.46%	-1.11%	-36.65%	46.25%	17.13%	-	-
Horiz. %	141.48%	127.13%	107.31%	108.52%	171.30%	117.13%	100.00%	-
EPS	7.70	7.04	5.88	5.64	8.44	5.76	4.41	6.76%
YoY %	9.38%	19.73%	4.26%	-33.18%	46.53%	30.61%	-	-
Horiz. %	174.60%	159.64%	133.33%	127.89%	191.38%	130.61%	100.00%	-
DPS	2.20	2.50	1.55	1.64	2.50	1.78	1.39	5.54%
YoY %	-12.00%	61.29%	-5.49%	-34.40%	40.45%	28.06%	-	-
Horiz. %	158.27%	179.86%	111.51%	117.99%	179.86%	128.06%	100.00%	-
NAPS	0.3128	0.1981	0.111	0.1139	0.2995	0.2365	0.1974	5.55%
YoY %	57.90%	78.47%	-2.55%	-61.97%	26.64%	19.81%	-	-
Horiz. %	158.46%	100.35%	56.23%	57.70%	151.72%	119.81%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,207,736
RPS	6.97	6.29	3.69	1.85	1.44	1.00	0.88	27.53%
YoY %	10.81%	70.46%	99.46%	28.47%	44.00%	13.64%	-	-
Horiz. %	792.05%	714.77%	419.32%	210.23%	163.64%	113.64%	100.00%	-
EPS	3.51	3.22	1.87	0.89	0.66	0.46	0.36	30.68%
YoY %	9.01%	72.19%	110.11%	34.85%	43.48%	27.78%	-	-
Horiz. %	975.00%	894.44%	519.44%	247.22%	183.33%	127.78%	100.00%	-
DPS	1.00	1.15	0.49	0.26	0.19	0.14	0.11	29.61%
YoY %	-13.04%	134.69%	88.46%	36.84%	35.71%	27.27%	-	-
Horiz. %	909.09%	1,045.45%	445.45%	236.36%	172.73%	127.27%	100.00%	-
NAPS	0.1427	0.0907	0.0354	0.018	0.0233	0.0187	0.016	29.32%
YoY %	57.33%	156.21%	96.67%	-22.75%	24.60%	16.87%	-	-
Horiz. %	891.87%	566.88%	221.25%	112.50%	145.62%	116.88%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.92	1.10	1.97	2.78	3.04	1.55	0.58	-
P/RPS	12.56	8.01	17.00	23.72	16.43	12.25	5.37	10.50%
YoY %	56.80%	-52.88%	-28.33%	44.37%	34.12%	128.12%	-	-
Horiz. %	233.89%	149.16%	316.57%	441.71%	305.96%	228.12%	100.00%	-
P/EPS	24.93	15.63	33.52	49.27	36.03	26.89	13.14	7.81%
YoY %	59.50%	-53.37%	-31.97%	36.75%	33.99%	104.64%	-	-
Horiz. %	189.73%	118.95%	255.10%	374.96%	274.20%	204.64%	100.00%	-
EY	4.01	6.40	2.98	2.03	2.78	3.72	7.61	-7.25%
YoY %	-37.34%	114.77%	46.80%	-26.98%	-25.27%	-51.12%	-	-
Horiz. %	52.69%	84.10%	39.16%	26.68%	36.53%	48.88%	100.00%	-
DY	1.15	2.27	0.79	0.59	0.82	1.15	2.40	-8.28%
YoY %	-49.34%	187.34%	33.90%	-28.05%	-28.70%	-52.08%	-	-
Horiz. %	47.92%	94.58%	32.92%	24.58%	34.17%	47.92%	100.00%	-
P/NAPS	6.14	5.55	17.75	24.41	10.15	6.55	2.94	9.03%
YoY %	10.63%	-68.73%	-27.28%	140.49%	54.96%	122.79%	-	-
Horiz. %	208.84%	188.78%	603.74%	830.27%	345.24%	222.79%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	03/03/21	27/02/20	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	-
Price	2.24	1.12	2.07	2.60	2.80	1.83	0.87	-
P/RPS	14.66	8.16	17.86	22.19	15.13	14.46	8.05	7.29%
YoY %	79.66%	-54.31%	-19.51%	46.66%	4.63%	79.63%	-	-
Horiz. %	182.11%	101.37%	221.86%	275.65%	187.95%	179.63%	100.00%	-
P/EPS	29.08	15.91	35.22	46.08	33.18	31.75	19.71	4.67%
YoY %	82.78%	-54.83%	-23.57%	38.88%	4.50%	61.09%	-	-
Horiz. %	147.54%	80.72%	178.69%	233.79%	168.34%	161.09%	100.00%	-
EY	3.44	6.29	2.84	2.17	3.01	3.15	5.07	-4.45%
YoY %	-45.31%	121.48%	30.88%	-27.91%	-4.44%	-37.87%	-	-
Horiz. %	67.85%	124.06%	56.02%	42.80%	59.37%	62.13%	100.00%	-
DY	0.98	2.23	0.75	0.63	0.89	0.97	1.60	-5.59%
YoY %	-56.05%	197.33%	19.05%	-29.21%	-8.25%	-39.38%	-	-
Horiz. %	61.25%	139.37%	46.88%	39.38%	55.62%	60.62%	100.00%	-
P/NAPS	7.16	5.65	18.65	22.83	9.35	7.74	4.41	5.86%
YoY %	26.73%	-69.71%	-18.31%	144.17%	20.80%	75.51%	-	-
Horiz. %	162.36%	128.12%	422.90%	517.69%	212.02%	175.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos