[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 117.55%
YoY- 49.85%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 98,039 371,598 266,484 167,260 78,597 281,728 194,358 -36.60%
PBT 52,360 201,478 142,055 87,578 40,414 143,226 92,333 -31.46%
Tax -234 -1,430 -727 -295 -134 -707 -765 -54.56%
NP 52,126 200,048 141,328 87,283 40,280 142,519 91,568 -31.28%
-
NP to SH 52,782 201,511 142,035 88,133 40,511 142,872 91,922 -30.89%
-
Tax Rate 0.45% 0.71% 0.51% 0.34% 0.33% 0.49% 0.83% -
Total Cost 45,913 171,550 125,156 79,977 38,317 139,209 102,790 -41.53%
-
Net Worth 606,220 553,567 512,095 488,552 428,940 264,487 363,333 40.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 61,307 - 12,003 - 42,889 - -
Div Payout % - 30.42% - 13.62% - 30.02% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 606,220 553,567 512,095 488,552 428,940 264,487 363,333 40.63%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 2,382,999 2,382,766 2,419,000 30.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 53.17% 53.83% 53.03% 52.18% 51.25% 50.59% 47.11% -
ROE 8.71% 36.40% 27.74% 18.04% 9.44% 54.02% 25.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.72 10.30 7.39 6.97 3.30 11.82 8.03 -51.37%
EPS 1.50 5.60 3.90 3.70 1.70 4.00 3.80 -46.15%
DPS 0.00 1.70 0.00 0.50 0.00 1.80 0.00 -
NAPS 0.1681 0.1535 0.142 0.2035 0.18 0.111 0.1502 7.78%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.28 4.87 3.49 2.19 1.03 3.69 2.55 -36.81%
EPS 0.69 2.64 1.86 1.16 0.53 1.87 1.20 -30.82%
DPS 0.00 0.80 0.00 0.16 0.00 0.56 0.00 -
NAPS 0.0795 0.0726 0.0671 0.064 0.0562 0.0347 0.0476 40.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.05 2.19 1.85 1.51 2.28 1.97 2.14 -
P/RPS 75.41 21.25 25.04 21.67 69.13 16.66 26.63 100.03%
P/EPS 140.07 39.19 46.97 41.13 134.12 32.85 56.32 83.46%
EY 0.71 2.55 2.13 2.43 0.75 3.04 1.78 -45.78%
DY 0.00 0.78 0.00 0.33 0.00 0.91 0.00 -
P/NAPS 12.20 14.27 13.03 7.42 12.67 17.75 14.25 -9.82%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 -
Price 2.02 2.02 2.20 1.62 2.21 2.07 2.05 -
P/RPS 74.30 19.60 29.77 23.25 67.01 17.51 25.51 103.81%
P/EPS 138.02 36.15 55.86 44.13 130.00 34.52 53.95 86.94%
EY 0.72 2.77 1.79 2.27 0.77 2.90 1.85 -46.66%
DY 0.00 0.84 0.00 0.31 0.00 0.87 0.00 -
P/NAPS 12.02 13.16 15.49 7.96 12.28 18.65 13.65 -8.12%

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