[MYEG] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 6.99%
YoY- 45.35%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 411,602 299,584 174,539 117,186 80,828 68,794 61,020 35.66%
PBT 224,569 155,363 84,360 54,275 36,416 28,746 25,524 41.55%
Tax -1,590 -712 -189 -678 470 -274 -820 11.16%
NP 222,979 154,651 84,171 53,597 36,886 28,472 24,704 42.13%
-
NP to SH 225,208 154,885 84,601 53,615 36,886 28,472 24,704 42.35%
-
Tax Rate 0.71% 0.46% 0.22% 1.25% -1.29% 0.95% 3.21% -
Total Cost 188,623 144,933 90,368 63,589 43,942 40,322 36,316 30.11%
-
Net Worth 665,363 0 0 192,611 152,456 123,398 104,593 34.40%
Dividend
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 61,307 37,662 19,842 14,826 10,756 8,620 6,795 42.12%
Div Payout % 27.22% 24.32% 23.45% 27.65% 29.16% 30.28% 27.51% -
Equity
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 665,363 0 0 192,611 152,456 123,398 104,593 34.40%
NOSH 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 597,333 33.28%
Ratio Analysis
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 54.17% 51.62% 48.22% 45.74% 45.64% 41.39% 40.49% -
ROE 33.85% 0.00% 0.00% 27.84% 24.19% 23.07% 23.62% -
Per Share
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.41 12.57 14.70 19.46 13.25 11.63 10.22 1.77%
EPS 6.24 6.50 7.12 8.90 6.05 4.82 4.14 6.77%
DPS 1.70 1.58 1.67 2.46 1.76 1.46 1.14 6.59%
NAPS 0.1845 0.00 0.00 0.3199 0.2499 0.2087 0.1751 0.83%
Adjusted Per Share Value based on latest NOSH - 602,100
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.39 3.93 2.29 1.54 1.06 0.90 0.80 35.64%
EPS 2.95 2.03 1.11 0.70 0.48 0.37 0.32 42.61%
DPS 0.80 0.49 0.26 0.19 0.14 0.11 0.09 41.78%
NAPS 0.0872 0.00 0.00 0.0252 0.02 0.0162 0.0137 34.41%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.23 2.28 2.81 3.77 1.96 0.75 0.60 -
P/RPS 19.54 18.14 19.12 19.37 14.79 6.45 5.87 21.18%
P/EPS 35.71 35.08 39.44 42.34 32.42 15.58 14.51 15.47%
EY 2.80 2.85 2.54 2.36 3.08 6.42 6.89 -13.40%
DY 0.76 0.69 0.59 0.65 0.90 1.94 1.90 -13.62%
P/NAPS 12.09 0.00 0.00 11.78 7.84 3.59 3.43 22.30%
Price Multiplier on Announcement Date
31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 -
Price 2.71 2.21 3.51 4.25 2.52 0.70 0.61 -
P/RPS 23.74 17.58 23.88 21.84 19.02 6.02 5.97 24.68%
P/EPS 43.40 34.00 49.26 47.73 41.68 14.54 14.75 18.82%
EY 2.30 2.94 2.03 2.10 2.40 6.88 6.78 -15.86%
DY 0.63 0.72 0.48 0.58 0.70 2.08 1.87 -15.95%
P/NAPS 14.69 0.00 0.00 13.29 10.08 3.35 3.48 25.87%

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