[MYEG] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 24.15%
YoY- 57.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 281,728 239,418 208,265 174,539 141,518 131,827 123,488 73.38%
PBT 143,226 115,075 100,841 84,360 68,213 62,420 57,146 84.61%
Tax -707 -578 -456 -189 -166 -673 -706 0.09%
NP 142,519 114,497 100,385 84,171 68,047 61,747 56,440 85.53%
-
NP to SH 142,872 114,870 100,831 84,601 68,145 61,826 56,496 85.72%
-
Tax Rate 0.49% 0.50% 0.45% 0.22% 0.24% 1.08% 1.24% -
Total Cost 139,209 124,921 107,880 90,368 73,471 70,080 67,048 62.82%
-
Net Worth 269,809 0 0 0 137,561 254,928 224,730 12.97%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 37,662 22,971 22,971 19,842 19,842 14,812 14,812 86.39%
Div Payout % 26.36% 20.00% 22.78% 23.45% 29.12% 23.96% 26.22% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 269,809 0 0 0 137,561 254,928 224,730 12.97%
NOSH 2,430,714 2,364,857 1,212,640 1,187,416 1,207,736 1,191,812 586,916 158.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 50.59% 47.82% 48.20% 48.22% 48.08% 46.84% 45.70% -
ROE 52.95% 0.00% 0.00% 0.00% 49.54% 24.25% 25.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.59 10.12 17.17 14.70 11.72 11.06 21.04 -32.82%
EPS 5.88 4.86 8.31 7.12 5.64 5.19 9.63 -28.04%
DPS 1.55 0.97 1.89 1.67 1.64 1.24 2.52 -27.69%
NAPS 0.111 0.00 0.00 0.00 0.1139 0.2139 0.3829 -56.23%
Adjusted Per Share Value based on latest NOSH - 1,187,416
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.69 3.14 2.73 2.29 1.85 1.73 1.62 73.20%
EPS 1.87 1.51 1.32 1.11 0.89 0.81 0.74 85.63%
DPS 0.49 0.30 0.30 0.26 0.26 0.19 0.19 88.16%
NAPS 0.0354 0.00 0.00 0.00 0.018 0.0334 0.0295 12.93%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.97 2.14 4.32 2.81 2.78 2.79 4.22 -
P/RPS 17.00 21.14 25.15 19.12 23.72 25.22 20.06 -10.45%
P/EPS 33.52 44.06 51.95 39.44 49.27 53.78 43.84 -16.39%
EY 2.98 2.27 1.92 2.54 2.03 1.86 2.28 19.56%
DY 0.79 0.45 0.44 0.59 0.59 0.45 0.60 20.14%
P/NAPS 17.75 0.00 0.00 0.00 24.41 13.04 11.02 37.44%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.07 2.05 2.17 3.51 2.60 2.48 2.50 -
P/RPS 17.86 20.25 12.64 23.88 22.19 22.42 11.88 31.26%
P/EPS 35.22 42.20 26.10 49.26 46.08 47.81 25.97 22.54%
EY 2.84 2.37 3.83 2.03 2.17 2.09 3.85 -18.37%
DY 0.75 0.47 0.87 0.48 0.63 0.50 1.01 -18.01%
P/NAPS 18.65 0.00 0.00 0.00 22.83 11.59 6.53 101.42%

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