[MYEG] QoQ Cumulative 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- 55.43%
YoY- 109.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 266,484 167,260 78,597 281,728 194,358 124,232 60,741 167.75%
PBT 142,055 87,578 40,414 143,226 92,333 58,924 28,277 193.03%
Tax -727 -295 -134 -707 -765 -514 -129 216.35%
NP 141,328 87,283 40,280 142,519 91,568 58,410 28,148 192.92%
-
NP to SH 142,035 88,133 40,511 142,872 91,922 58,814 28,498 191.49%
-
Tax Rate 0.51% 0.34% 0.33% 0.49% 0.83% 0.87% 0.46% -
Total Cost 125,156 79,977 38,317 139,209 102,790 65,822 32,593 145.01%
-
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 - 12,003 - 42,889 - 6,001 - -
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 27.74% 18.04% 9.44% 54.02% 25.30% 17.07% 9.67% -
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 7.39 6.97 3.30 11.82 8.03 10.35 5.12 27.68%
EPS 3.90 3.70 1.70 4.00 3.80 4.90 2.40 38.17%
DPS 0.00 0.50 0.00 1.80 0.00 0.50 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 3.49 2.19 1.03 3.69 2.55 1.63 0.80 166.74%
EPS 1.86 1.16 0.53 1.87 1.20 0.77 0.37 193.16%
DPS 0.00 0.16 0.00 0.56 0.00 0.08 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 25.04 21.67 69.13 16.66 26.63 41.74 54.93 -40.74%
P/EPS 46.97 41.13 134.12 32.85 56.32 88.16 117.08 -45.57%
EY 2.13 2.43 0.75 3.04 1.78 1.13 0.85 84.38%
DY 0.00 0.33 0.00 0.91 0.00 0.12 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 29.77 23.25 67.01 17.51 25.51 20.97 68.62 -42.66%
P/EPS 55.86 44.13 130.00 34.52 53.95 44.29 146.25 -47.32%
EY 1.79 2.27 0.77 2.90 1.85 2.26 0.68 90.53%
DY 0.00 0.31 0.00 0.87 0.00 0.23 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