[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 106.38%
YoY- 125.1%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 78,597 281,728 194,358 124,232 60,741 141,518 96,457 -12.72%
PBT 40,414 143,226 92,333 58,924 28,277 68,213 45,470 -7.53%
Tax -134 -707 -765 -514 -129 -166 -352 -47.38%
NP 40,280 142,519 91,568 58,410 28,148 68,047 45,118 -7.26%
-
NP to SH 40,511 142,872 91,922 58,814 28,498 68,145 45,196 -7.01%
-
Tax Rate 0.33% 0.49% 0.83% 0.87% 0.46% 0.24% 0.77% -
Total Cost 38,317 139,209 102,790 65,822 32,593 73,471 51,339 -17.67%
-
Net Worth 428,940 264,487 363,333 344,602 294,716 136,166 254,405 41.52%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 42,889 - 6,001 - 22,714 - -
Div Payout % - 30.02% - 10.20% - 33.33% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 428,940 264,487 363,333 344,602 294,716 136,166 254,405 41.52%
NOSH 2,382,999 2,382,766 2,419,000 1,200,285 1,187,416 1,195,491 1,189,368 58.72%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 51.25% 50.59% 47.11% 47.02% 46.34% 48.08% 46.78% -
ROE 9.44% 54.02% 25.30% 17.07% 9.67% 50.05% 17.77% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.30 11.82 8.03 10.35 5.12 11.84 8.11 -44.99%
EPS 1.70 4.00 3.80 4.90 2.40 2.80 3.80 -41.42%
DPS 0.00 1.80 0.00 0.50 0.00 1.90 0.00 -
NAPS 0.18 0.111 0.1502 0.2871 0.2482 0.1139 0.2139 -10.83%
Adjusted Per Share Value based on latest NOSH - 1,212,640
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.03 3.69 2.55 1.63 0.80 1.85 1.26 -12.54%
EPS 0.53 1.87 1.20 0.77 0.37 0.89 0.59 -6.88%
DPS 0.00 0.56 0.00 0.08 0.00 0.30 0.00 -
NAPS 0.0562 0.0347 0.0476 0.0452 0.0386 0.0178 0.0333 41.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.28 1.97 2.14 4.32 2.81 2.78 2.79 -
P/RPS 69.13 16.66 26.63 41.74 54.93 23.48 34.40 59.04%
P/EPS 134.12 32.85 56.32 88.16 117.08 48.77 73.42 49.27%
EY 0.75 3.04 1.78 1.13 0.85 2.05 1.36 -32.67%
DY 0.00 0.91 0.00 0.12 0.00 0.68 0.00 -
P/NAPS 12.67 17.75 14.25 15.05 11.32 24.41 13.04 -1.89%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 -
Price 2.21 2.07 2.05 2.17 3.51 2.60 2.48 -
P/RPS 67.01 17.51 25.51 20.97 68.62 21.96 30.58 68.46%
P/EPS 130.00 34.52 53.95 44.29 146.25 45.61 65.26 58.11%
EY 0.77 2.90 1.85 2.26 0.68 2.19 1.53 -36.65%
DY 0.00 0.87 0.00 0.23 0.00 0.73 0.00 -
P/NAPS 12.28 18.65 13.65 7.56 14.14 22.83 11.59 3.91%

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