[MYEG] QoQ 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- 6.38%
YoY- 115.22%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter 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 87,370 70,126 63,491 60,741 45,060 38,973 59.41%
PBT 40,414 50,894 33,408 30,647 28,277 22,743 19,174 64.16%
Tax -134 57 -250 -385 -129 186 -128 3.09%
NP 40,280 50,951 33,158 30,262 28,148 22,929 19,046 64.53%
-
NP to SH 40,511 50,950 33,108 30,316 28,498 22,948 19,069 65.03%
-
Tax Rate 0.33% -0.11% 0.75% 1.26% 0.46% -0.82% 0.67% -
Total Cost 38,317 36,419 36,968 33,229 32,593 22,131 19,927 54.44%
-
Net Worth 428,940 269,809 355,201 348,148 294,716 137,561 254,928 41.33%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 31,599 - 6,063 - 16,908 - -
Div Payout % - 62.02% - 20.00% - 73.68% - -
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 428,940 269,809 355,201 348,148 294,716 137,561 254,928 41.33%
NOSH 2,382,999 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 1,191,812 58.51%
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% 58.32% 47.28% 47.66% 46.34% 50.89% 48.87% -
ROE 9.44% 18.88% 9.32% 8.71% 9.67% 16.68% 7.48% -
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 3.59 2.97 5.24 5.12 3.73 3.27 0.60%
EPS 1.70 1.40 1.40 2.50 2.40 1.00 1.60 4.11%
DPS 0.00 1.30 0.00 0.50 0.00 1.40 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 1.15 0.92 0.83 0.80 0.59 0.51 59.57%
EPS 0.53 0.67 0.43 0.40 0.37 0.30 0.25 64.80%
DPS 0.00 0.41 0.00 0.08 0.00 0.22 0.00 -
NAPS 0.0562 0.0354 0.0466 0.0456 0.0386 0.018 0.0334 41.33%
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 54.81 72.17 82.51 54.93 74.51 85.32 -13.05%
P/EPS 134.12 93.98 152.86 172.80 117.08 146.31 174.38 -16.01%
EY 0.75 1.06 0.65 0.58 0.85 0.68 0.57 20.01%
DY 0.00 0.66 0.00 0.12 0.00 0.50 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 57.59 69.13 41.45 68.62 69.69 75.84 -7.90%
P/EPS 130.00 98.76 146.43 86.80 146.25 136.84 155.00 -11.03%
EY 0.77 1.01 0.68 1.15 0.68 0.73 0.65 11.92%
DY 0.00 0.63 0.00 0.23 0.00 0.54 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