[MYEG] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 13.92%
YoY- 85.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 476,246 426,237 353,855 239,418 131,827 95,316 73,145 33.38%
PBT 238,603 225,135 192,949 115,075 62,420 43,941 32,458 35.89%
Tax -3,897 -1,301 -671 -578 -673 272 -271 50.66%
NP 234,706 223,834 192,278 114,497 61,747 44,213 32,187 35.72%
-
NP to SH 235,309 226,492 192,984 114,870 61,826 44,213 32,187 35.77%
-
Tax Rate 1.63% 0.58% 0.35% 0.50% 1.08% -0.62% 0.83% -
Total Cost 241,540 202,403 161,577 124,921 70,080 51,103 40,958 31.36%
-
Net Worth 643,557 663,235 512,095 0 254,928 0 134,614 27.19%
Dividend
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 17,550 68,276 43,603 22,971 14,812 10,807 8,472 11.84%
Div Payout % 7.46% 30.15% 22.59% 20.00% 23.96% 24.45% 26.32% -
Equity
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 643,557 663,235 512,095 0 254,928 0 134,614 27.19%
NOSH 3,606,306 3,606,306 3,606,306 2,364,857 1,191,812 597,347 594,062 31.95%
Ratio Analysis
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 49.28% 52.51% 54.34% 47.82% 46.84% 46.39% 44.00% -
ROE 36.56% 34.15% 37.69% 0.00% 24.25% 0.00% 23.91% -
Per Share
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.67 11.88 9.81 10.12 11.06 15.96 12.31 1.62%
EPS 6.75 6.31 5.35 4.86 5.19 7.40 5.42 3.43%
DPS 0.50 1.90 1.21 0.97 1.24 1.81 1.43 -14.91%
NAPS 0.1847 0.1848 0.142 0.00 0.2139 0.00 0.2266 -3.09%
Adjusted Per Share Value based on latest NOSH - 2,364,857
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.24 5.59 4.64 3.14 1.73 1.25 0.96 33.34%
EPS 3.08 2.97 2.53 1.51 0.81 0.58 0.42 35.84%
DPS 0.23 0.89 0.57 0.30 0.19 0.14 0.11 12.00%
NAPS 0.0843 0.0869 0.0671 0.00 0.0334 0.00 0.0176 27.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.40 0.965 1.85 2.14 2.79 2.83 0.815 -
P/RPS 10.24 8.13 18.85 21.14 25.22 17.74 6.62 6.93%
P/EPS 20.73 15.29 34.57 44.06 53.78 38.24 15.04 5.05%
EY 4.82 6.54 2.89 2.27 1.86 2.62 6.65 -4.82%
DY 0.36 1.97 0.65 0.45 0.45 0.64 1.75 -21.58%
P/NAPS 7.58 5.22 13.03 0.00 13.04 0.00 3.60 12.12%
Price Multiplier on Announcement Date
30/09/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 30/08/18 30/05/17 30/05/16 29/05/15 28/05/14 22/05/13 -
Price 1.18 1.49 2.20 2.05 2.48 2.55 1.32 -
P/RPS 8.63 12.55 22.42 20.25 22.42 15.98 10.72 -3.27%
P/EPS 17.47 23.61 41.11 42.20 47.81 34.45 24.36 -4.98%
EY 5.72 4.24 2.43 2.37 2.09 2.90 4.10 5.25%
DY 0.42 1.28 0.55 0.47 0.50 0.71 1.08 -13.51%
P/NAPS 6.39 8.06 15.49 0.00 11.59 0.00 5.83 1.42%

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