[MYEG] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 19.18%
YoY- 78.47%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 495,438 423,908 324,757 208,265 123,488 85,100 71,067 34.82%
PBT 81,511 228,573 171,880 100,841 57,146 39,571 30,161 16.53%
Tax -4,677 -1,527 -489 -456 -706 408 -277 54.48%
NP 76,834 227,046 171,391 100,385 56,440 39,979 29,884 15.63%
-
NP to SH 77,409 229,856 172,190 100,831 56,496 39,979 29,884 15.77%
-
Tax Rate 5.74% 0.67% 0.28% 0.45% 1.24% -1.03% 0.92% -
Total Cost 418,604 196,862 153,366 107,880 67,048 45,121 41,183 42.87%
-
Net Worth 589,696 680,149 0 0 224,730 156,339 128,111 26.48%
Dividend
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 17,550 61,307 43,603 22,971 14,812 10,807 8,472 11.85%
Div Payout % 22.67% 26.67% 25.32% 22.78% 26.22% 27.03% 28.35% -
Equity
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 589,696 680,149 0 0 224,730 156,339 128,111 26.48%
NOSH 3,606,306 3,606,306 3,606,306 1,212,640 586,916 589,736 579,428 32.49%
Ratio Analysis
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.51% 53.56% 52.78% 48.20% 45.70% 46.98% 42.05% -
ROE 13.13% 33.79% 0.00% 0.00% 25.14% 25.57% 23.33% -
Per Share
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.11 11.75 13.53 17.17 21.04 14.43 12.27 2.17%
EPS 2.21 6.37 7.17 8.31 9.63 6.78 5.16 -12.23%
DPS 0.50 1.70 1.80 1.89 2.52 1.83 1.46 -15.20%
NAPS 0.168 0.1886 0.00 0.00 0.3829 0.2651 0.2211 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,212,640
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.55 5.61 4.30 2.76 1.63 1.13 0.94 34.81%
EPS 1.02 3.04 2.28 1.33 0.75 0.53 0.40 15.49%
DPS 0.23 0.81 0.58 0.30 0.20 0.14 0.11 12.01%
NAPS 0.078 0.09 0.00 0.00 0.0297 0.0207 0.0169 26.53%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.48 2.90 1.51 4.32 4.22 2.66 0.79 -
P/RPS 10.49 24.67 11.16 25.15 20.06 18.43 6.44 7.79%
P/EPS 67.11 45.50 21.05 51.95 43.84 39.24 15.32 25.52%
EY 1.49 2.20 4.75 1.92 2.28 2.55 6.53 -20.33%
DY 0.34 0.59 1.19 0.44 0.60 0.69 1.85 -22.94%
P/NAPS 8.81 15.38 0.00 0.00 11.02 10.03 3.57 14.91%
Price Multiplier on Announcement Date
30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 25/02/13 -
Price 1.36 0.765 1.62 2.17 2.50 2.92 0.75 -
P/RPS 9.64 6.51 11.98 12.64 11.88 20.24 6.11 7.26%
P/EPS 61.67 12.00 22.59 26.10 25.97 43.07 14.54 24.89%
EY 1.62 8.33 4.43 3.83 3.85 2.32 6.88 -19.95%
DY 0.37 2.22 1.11 0.87 1.01 0.63 1.95 -22.56%
P/NAPS 8.10 4.06 0.00 0.00 6.53 11.01 3.39 14.34%

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