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

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 10.22%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 532,062 479,705 281,728 141,518 109,872 76,484 66,924 27.58%
PBT 268,279 248,961 143,226 68,213 50,711 34,391 27,610 30.63%
Tax -1,584 -3,755 -707 -166 -597 458 -266 23.32%
NP 266,695 245,206 142,519 68,047 50,114 34,849 27,344 30.68%
-
NP to SH 268,157 245,936 142,872 68,145 50,114 34,849 27,344 30.77%
-
Tax Rate 0.59% 1.51% 0.49% 0.24% 1.18% -1.33% 0.96% -
Total Cost 265,367 234,499 139,209 73,471 59,758 41,635 39,580 25.05%
-
Net Worth 1,089,089 692,057 269,809 137,561 177,870 142,977 122,281 29.30%
Dividend
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 76,490 87,420 37,662 19,842 14,826 10,756 8,620 29.24%
Div Payout % 28.52% 35.55% 26.36% 29.12% 29.59% 30.87% 31.53% -
Equity
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,089,089 692,057 269,809 137,561 177,870 142,977 122,281 29.30%
NOSH 3,771,929 3,606,306 2,430,714 1,207,736 593,892 604,555 619,461 23.65%
Ratio Analysis
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 50.12% 51.12% 50.59% 48.08% 45.61% 45.56% 40.86% -
ROE 24.62% 35.54% 52.95% 49.54% 28.17% 24.37% 22.36% -
Per Share
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.28 13.73 11.59 11.72 18.50 12.65 10.80 4.16%
EPS 7.70 7.04 5.88 5.64 8.44 5.76 4.41 6.76%
DPS 2.20 2.50 1.55 1.64 2.50 1.78 1.39 5.54%
NAPS 0.3128 0.1981 0.111 0.1139 0.2995 0.2365 0.1974 5.55%
Adjusted Per Share Value based on latest NOSH - 1,207,736
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.97 6.29 3.69 1.85 1.44 1.00 0.88 27.53%
EPS 3.51 3.22 1.87 0.89 0.66 0.46 0.36 30.68%
DPS 1.00 1.15 0.49 0.26 0.19 0.14 0.11 29.61%
NAPS 0.1427 0.0907 0.0354 0.018 0.0233 0.0187 0.016 29.32%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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%
P/EPS 24.93 15.63 33.52 49.27 36.03 26.89 13.14 7.81%
EY 4.01 6.40 2.98 2.03 2.78 3.72 7.61 -7.25%
DY 1.15 2.27 0.79 0.59 0.82 1.15 2.40 -8.28%
P/NAPS 6.14 5.55 17.75 24.41 10.15 6.55 2.94 9.03%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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%
P/EPS 29.08 15.91 35.22 46.08 33.18 31.75 19.71 4.67%
EY 3.44 6.29 2.84 2.17 3.01 3.15 5.07 -4.45%
DY 0.98 2.23 0.75 0.63 0.89 0.97 1.60 -5.59%
P/NAPS 7.16 5.65 18.65 22.83 9.35 7.74 4.41 5.86%

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