[MYEG] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 5.85%
YoY- 29.55%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 299,584 174,539 117,186 80,828 68,794 61,020 56,712 31.93%
PBT 155,363 84,360 54,275 36,416 28,746 25,524 19,329 41.48%
Tax -712 -189 -678 470 -274 -820 -148 29.89%
NP 154,651 84,171 53,597 36,886 28,472 24,704 19,181 41.56%
-
NP to SH 154,885 84,601 53,615 36,886 28,472 24,704 19,192 41.58%
-
Tax Rate 0.46% 0.22% 1.25% -1.29% 0.95% 3.21% 0.77% -
Total Cost 144,933 90,368 63,589 43,942 40,322 36,316 37,531 25.22%
-
Net Worth 0 0 192,611 152,456 123,398 104,593 81,341 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 37,662 19,842 14,826 10,756 8,620 6,795 3,495 48.56%
Div Payout % 24.32% 23.45% 27.65% 29.16% 30.28% 27.51% 18.21% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 0 192,611 152,456 123,398 104,593 81,341 -
NOSH 2,382,999 1,187,416 602,100 610,071 591,272 597,333 560,200 27.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 51.62% 48.22% 45.74% 45.64% 41.39% 40.49% 33.82% -
ROE 0.00% 0.00% 27.84% 24.19% 23.07% 23.62% 23.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.57 14.70 19.46 13.25 11.63 10.22 10.12 3.67%
EPS 6.50 7.12 8.90 6.05 4.82 4.14 3.43 11.23%
DPS 1.58 1.67 2.46 1.76 1.46 1.14 0.62 16.85%
NAPS 0.00 0.00 0.3199 0.2499 0.2087 0.1751 0.1452 -
Adjusted Per Share Value based on latest NOSH - 610,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.96 2.31 1.55 1.07 0.91 0.81 0.75 31.92%
EPS 2.05 1.12 0.71 0.49 0.38 0.33 0.25 41.95%
DPS 0.50 0.26 0.20 0.14 0.11 0.09 0.05 46.72%
NAPS 0.00 0.00 0.0255 0.0202 0.0163 0.0138 0.0108 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.28 2.81 3.77 1.96 0.75 0.60 0.80 -
P/RPS 18.14 19.12 19.37 14.79 6.45 5.87 7.90 14.84%
P/EPS 35.08 39.44 42.34 32.42 15.58 14.51 23.35 7.01%
EY 2.85 2.54 2.36 3.08 6.42 6.89 4.28 -6.54%
DY 0.69 0.59 0.65 0.90 1.94 1.90 0.78 -2.02%
P/NAPS 0.00 0.00 11.78 7.84 3.59 3.43 5.51 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 -
Price 2.21 3.51 4.25 2.52 0.70 0.61 0.74 -
P/RPS 17.58 23.88 21.84 19.02 6.02 5.97 7.31 15.73%
P/EPS 34.00 49.26 47.73 41.68 14.54 14.75 21.60 7.84%
EY 2.94 2.03 2.10 2.40 6.88 6.78 4.63 -7.28%
DY 0.72 0.48 0.58 0.70 2.08 1.87 0.84 -2.53%
P/NAPS 0.00 0.00 13.29 10.08 3.35 3.48 5.10 -

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