[MYEG] YoY TTM Result on 30-Jun-2018 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -1.46%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 639,878 501,865 476,246 426,237 353,855 239,418 131,827 27.47%
PBT 311,100 263,163 238,603 225,135 192,949 115,075 62,420 27.99%
Tax -1,322 -2,895 -3,897 -1,301 -671 -578 -673 10.93%
NP 309,778 260,268 234,706 223,834 192,278 114,497 61,747 28.12%
-
NP to SH 310,946 261,926 235,309 226,492 192,984 114,870 61,826 28.17%
-
Tax Rate 0.42% 1.10% 1.63% 0.58% 0.35% 0.50% 1.08% -
Total Cost 330,100 241,597 241,540 202,403 161,577 124,921 70,080 26.89%
-
Net Worth 1,284,996 856,454 643,557 663,235 512,095 0 254,928 28.22%
Dividend
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Div 68,501 87,170 17,550 68,276 43,603 22,971 14,812 26.53%
Div Payout % 22.03% 33.28% 7.46% 30.15% 22.59% 20.00% 23.96% -
Equity
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,284,996 856,454 643,557 663,235 512,095 0 254,928 28.22%
NOSH 7,380,619 3,606,305 3,606,306 3,606,306 3,606,306 2,364,857 1,191,812 32.34%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 48.41% 51.86% 49.28% 52.51% 54.34% 47.82% 46.84% -
ROE 24.20% 30.58% 36.56% 34.15% 37.69% 0.00% 24.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.91 14.50 13.67 11.88 9.81 10.12 11.06 -3.26%
EPS 4.33 7.57 6.75 6.31 5.35 4.86 5.19 -2.74%
DPS 0.95 2.50 0.50 1.90 1.21 0.97 1.24 -4.01%
NAPS 0.1789 0.2474 0.1847 0.1848 0.142 0.00 0.2139 -2.70%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.39 6.58 6.24 5.59 4.64 3.14 1.73 27.46%
EPS 4.08 3.43 3.08 2.97 2.53 1.51 0.81 28.20%
DPS 0.90 1.14 0.23 0.89 0.57 0.30 0.19 27.00%
NAPS 0.1684 0.1122 0.0843 0.0869 0.0671 0.00 0.0334 28.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 30/09/19 29/06/18 31/03/17 31/03/16 31/03/15 -
Price 0.92 1.31 1.40 0.965 1.85 2.14 2.79 -
P/RPS 10.33 9.04 10.24 8.13 18.85 21.14 25.22 -12.81%
P/EPS 21.25 17.31 20.73 15.29 34.57 44.06 53.78 -13.29%
EY 4.71 5.78 4.82 6.54 2.89 2.27 1.86 15.34%
DY 1.04 1.91 0.36 1.97 0.65 0.45 0.45 13.74%
P/NAPS 5.14 5.30 7.58 5.22 13.03 0.00 13.04 -13.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/11/21 24/11/20 28/11/19 30/08/18 30/05/17 30/05/16 29/05/15 -
Price 1.07 1.52 1.18 1.49 2.20 2.05 2.48 -
P/RPS 12.01 10.48 8.63 12.55 22.42 20.25 22.42 -9.14%
P/EPS 24.72 20.09 17.47 23.61 41.11 42.20 47.81 -9.64%
EY 4.05 4.98 5.72 4.24 2.43 2.37 2.09 10.70%
DY 0.89 1.64 0.42 1.28 0.55 0.47 0.50 9.26%
P/NAPS 5.98 6.14 6.39 8.06 15.49 0.00 11.59 -9.66%

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