[MYEG] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 16.57%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 355,312 334,520 314,388 281,728 259,144 248,464 242,964 28.80%
PBT 189,406 175,156 161,656 143,226 123,110 117,848 113,108 40.97%
Tax -969 -590 -536 -707 -1,020 -1,028 -516 52.15%
NP 188,437 174,566 161,120 142,519 122,090 116,820 112,592 40.91%
-
NP to SH 189,380 176,266 162,044 142,872 122,562 117,628 113,992 40.22%
-
Tax Rate 0.51% 0.34% 0.33% 0.49% 0.83% 0.87% 0.46% -
Total Cost 166,874 159,954 153,268 139,209 137,053 131,644 130,372 17.87%
-
Net Worth 512,095 488,552 428,940 264,487 363,333 344,602 294,716 44.48%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 24,007 - 42,889 - 12,002 - -
Div Payout % - 13.62% - 30.02% - 10.20% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 512,095 488,552 428,940 264,487 363,333 344,602 294,716 44.48%
NOSH 3,606,306 3,606,306 2,382,999 2,382,766 2,419,000 1,200,285 1,187,416 109.57%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 53.03% 52.18% 51.25% 50.59% 47.11% 47.02% 46.34% -
ROE 36.98% 36.08% 37.78% 54.02% 33.73% 34.13% 38.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.85 13.93 13.19 11.82 10.71 20.70 20.46 -38.54%
EPS 5.20 7.40 6.80 4.00 5.07 9.80 9.60 -33.52%
DPS 0.00 1.00 0.00 1.80 0.00 1.00 0.00 -
NAPS 0.142 0.2035 0.18 0.111 0.1502 0.2871 0.2482 -31.05%
Adjusted Per Share Value based on latest NOSH - 2,430,714
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.66 4.38 4.12 3.69 3.40 3.26 3.18 28.98%
EPS 2.48 2.31 2.12 1.87 1.61 1.54 1.49 40.40%
DPS 0.00 0.31 0.00 0.56 0.00 0.16 0.00 -
NAPS 0.0671 0.064 0.0562 0.0347 0.0476 0.0452 0.0386 44.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.85 1.51 2.28 1.97 2.14 4.32 2.81 -
P/RPS 18.78 10.84 17.28 16.66 19.98 20.87 13.73 23.19%
P/EPS 35.23 20.57 33.53 32.85 42.24 44.08 29.27 13.13%
EY 2.84 4.86 2.98 3.04 2.37 2.27 3.42 -11.64%
DY 0.00 0.66 0.00 0.91 0.00 0.23 0.00 -
P/NAPS 13.03 7.42 12.67 17.75 14.25 15.05 11.32 9.82%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 -
Price 2.20 1.62 2.21 2.07 2.05 2.17 3.51 -
P/RPS 22.33 11.63 16.75 17.51 19.14 10.48 17.15 19.21%
P/EPS 41.89 22.06 32.50 34.52 40.46 22.14 36.56 9.48%
EY 2.39 4.53 3.08 2.90 2.47 4.52 2.74 -8.70%
DY 0.00 0.62 0.00 0.87 0.00 0.46 0.00 -
P/NAPS 15.49 7.96 12.28 18.65 13.65 7.56 14.14 6.26%

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