[MYEG] QoQ Cumulative Quarter 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- 52.36%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 116,233 564,571 426,237 318,795 207,265 98,039 371,598 -53.82%
PBT 59,136 128,485 225,135 169,150 110,668 52,360 201,478 -55.73%
Tax -1,013 -2,407 -1,300 -825 -455 -234 -1,430 -20.48%
NP 58,123 126,078 223,835 168,325 110,213 52,126 200,048 -56.03%
-
NP to SH 58,656 129,017 226,492 170,379 111,829 52,782 201,511 -55.97%
-
Tax Rate 1.71% 1.87% 0.58% 0.49% 0.41% 0.45% 0.71% -
Total Cost 58,110 438,493 202,402 150,470 97,052 45,913 171,550 -51.31%
-
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 67,493 68,189 18,031 18,031 - 61,307 -
Div Payout % - 52.31% 30.11% 10.58% 16.12% - 30.42% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 574,512 568,013 663,235 680,149 665,363 606,220 553,567 2.49%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 50.01% 22.33% 52.51% 52.80% 53.17% 53.17% 53.83% -
ROE 10.21% 22.71% 34.15% 25.05% 16.81% 8.71% 36.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.29 15.89 11.88 8.84 5.75 2.72 10.30 -53.17%
EPS 1.70 3.60 6.30 4.70 3.10 1.50 5.60 -54.73%
DPS 0.00 1.90 1.90 0.50 0.50 0.00 1.70 -
NAPS 0.1626 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 3.90%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.52 7.40 5.59 4.18 2.72 1.28 4.87 -53.88%
EPS 0.77 1.69 2.97 2.23 1.47 0.69 2.64 -55.92%
DPS 0.00 0.88 0.89 0.24 0.24 0.00 0.80 -
NAPS 0.0753 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 2.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.975 1.75 0.965 2.90 2.23 2.05 2.19 -
P/RPS 29.64 11.01 8.13 32.81 38.80 75.41 21.25 24.76%
P/EPS 58.73 48.18 15.29 61.38 71.91 140.07 39.19 30.85%
EY 1.70 2.08 6.54 1.63 1.39 0.71 2.55 -23.62%
DY 0.00 1.09 1.97 0.17 0.22 0.00 0.78 -
P/NAPS 6.00 10.94 5.22 15.38 12.09 12.20 14.27 -43.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.03 1.05 1.49 0.765 2.71 2.02 2.02 -
P/RPS 31.31 6.61 12.55 8.65 47.15 74.30 19.60 36.53%
P/EPS 62.04 28.91 23.61 16.19 87.39 138.02 36.15 43.20%
EY 1.61 3.46 4.24 6.18 1.14 0.72 2.77 -30.28%
DY 0.00 1.81 1.28 0.65 0.18 0.00 0.84 -
P/NAPS 6.33 6.57 8.06 4.06 14.69 12.02 13.16 -38.52%

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