[MYEG] YoY TTM Result on 31-Mar-2018 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 2.06%
YoY- 19.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 619,178 484,911 495,438 423,908 324,757 208,265 123,488 28.14%
PBT 303,160 252,775 81,511 228,573 171,880 100,841 57,146 29.26%
Tax -1,450 -2,472 -4,677 -1,527 -489 -456 -706 11.70%
NP 301,710 250,303 76,834 227,046 171,391 100,385 56,440 29.41%
-
NP to SH 303,226 251,609 77,409 229,856 172,190 100,831 56,496 29.49%
-
Tax Rate 0.48% 0.98% 5.74% 0.67% 0.28% 0.45% 1.24% -
Total Cost 317,468 234,608 418,604 196,862 153,366 107,880 67,048 27.02%
-
Net Worth 1,287,219 789,250 589,696 680,149 0 0 224,730 30.79%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Div 68,501 87,170 17,550 61,307 43,603 22,971 14,812 26.56%
Div Payout % 22.59% 34.65% 22.67% 26.67% 25.32% 22.78% 26.22% -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,287,219 789,250 589,696 680,149 0 0 224,730 30.79%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,212,640 586,916 33.13%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 48.73% 51.62% 15.51% 53.56% 52.78% 48.20% 45.70% -
ROE 23.56% 31.88% 13.13% 33.79% 0.00% 0.00% 25.14% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.62 14.01 14.11 11.75 13.53 17.17 21.04 -3.56%
EPS 8.14 7.27 2.21 6.37 7.17 8.31 9.63 -2.55%
DPS 1.84 2.50 0.50 1.70 1.80 1.89 2.52 -4.72%
NAPS 0.3456 0.2281 0.168 0.1886 0.00 0.00 0.3829 -1.56%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.19 6.42 6.55 5.61 4.30 2.76 1.63 28.18%
EPS 4.01 3.33 1.02 3.04 2.28 1.33 0.75 29.41%
DPS 0.91 1.15 0.23 0.81 0.58 0.30 0.20 26.24%
NAPS 0.1703 0.1044 0.078 0.09 0.00 0.00 0.0297 30.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 -
Price 1.78 1.42 1.48 2.90 1.51 4.32 4.22 -
P/RPS 10.71 10.13 10.49 24.67 11.16 25.15 20.06 -9.20%
P/EPS 21.86 19.53 67.11 45.50 21.05 51.95 43.84 -10.15%
EY 4.57 5.12 1.49 2.20 4.75 1.92 2.28 11.28%
DY 1.03 1.76 0.34 0.59 1.19 0.44 0.60 8.66%
P/NAPS 5.15 6.23 8.81 15.38 0.00 0.00 11.02 -11.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 CAGR
Date 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 -
Price 1.85 1.46 1.36 0.765 1.62 2.17 2.50 -
P/RPS 11.13 10.42 9.64 6.51 11.98 12.64 11.88 -0.99%
P/EPS 22.72 20.08 61.67 12.00 22.59 26.10 25.97 -2.03%
EY 4.40 4.98 1.62 8.33 4.43 3.83 3.85 2.07%
DY 0.99 1.71 0.37 2.22 1.11 0.87 1.01 -0.30%
P/NAPS 5.35 6.40 8.10 4.06 0.00 0.00 6.53 -3.01%

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