[MYEG] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.43%
YoY- 39.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 426,237 353,855 239,418 131,827 95,316 73,145 67,348 34.32%
PBT 225,135 192,949 115,075 62,420 43,941 32,458 27,326 40.11%
Tax -1,301 -671 -578 -673 272 -271 -813 7.81%
NP 223,834 192,278 114,497 61,747 44,213 32,187 26,513 40.66%
-
NP to SH 226,492 192,984 114,870 61,826 44,213 32,187 26,513 40.93%
-
Tax Rate 0.58% 0.35% 0.50% 1.08% -0.62% 0.83% 2.98% -
Total Cost 202,403 161,577 124,921 70,080 51,103 40,958 40,835 29.17%
-
Net Worth 663,235 512,095 0 254,928 0 134,614 114,571 32.42%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 68,276 43,603 22,971 14,812 10,807 8,472 6,699 44.96%
Div Payout % 30.15% 22.59% 20.00% 23.96% 24.45% 26.32% 25.27% -
Equity
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 663,235 512,095 0 254,928 0 134,614 114,571 32.42%
NOSH 3,606,306 3,606,306 2,364,857 1,191,812 597,347 594,062 600,166 33.21%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 52.51% 54.34% 47.82% 46.84% 46.39% 44.00% 39.37% -
ROE 34.15% 37.69% 0.00% 24.25% 0.00% 23.91% 23.14% -
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.88 9.81 10.12 11.06 15.96 12.31 11.22 0.91%
EPS 6.31 5.35 4.86 5.19 7.40 5.42 4.42 5.85%
DPS 1.90 1.21 0.97 1.24 1.81 1.43 1.10 9.13%
NAPS 0.1848 0.142 0.00 0.2139 0.00 0.2266 0.1909 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,191,812
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.64 4.68 3.17 1.74 1.26 0.97 0.89 34.35%
EPS 3.00 2.55 1.52 0.82 0.58 0.43 0.35 41.00%
DPS 0.90 0.58 0.30 0.20 0.14 0.11 0.09 44.52%
NAPS 0.0877 0.0677 0.00 0.0337 0.00 0.0178 0.0152 32.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.965 1.85 2.14 2.79 2.83 0.815 0.65 -
P/RPS 8.13 18.85 21.14 25.22 17.74 6.62 5.79 5.57%
P/EPS 15.29 34.57 44.06 53.78 38.24 15.04 14.71 0.62%
EY 6.54 2.89 2.27 1.86 2.62 6.65 6.80 -0.62%
DY 1.97 0.65 0.45 0.45 0.64 1.75 1.69 2.48%
P/NAPS 5.22 13.03 0.00 13.04 0.00 3.60 3.40 7.09%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 -
Price 1.49 2.20 2.05 2.48 2.55 1.32 0.58 -
P/RPS 12.55 22.42 20.25 22.42 15.98 10.72 5.17 15.24%
P/EPS 23.61 41.11 42.20 47.81 34.45 24.36 13.13 9.83%
EY 4.24 2.43 2.37 2.09 2.90 4.10 7.62 -8.95%
DY 1.28 0.55 0.47 0.50 0.71 1.08 1.90 -6.12%
P/NAPS 8.06 15.49 0.00 11.59 0.00 5.83 3.04 16.87%

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