[MYEG] QoQ TTM Result on 31-Dec-2017 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 5.34%
YoY- 30.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 466,532 426,237 423,908 411,602 391,040 371,598 353,855 20.21%
PBT 76,125 225,135 228,573 224,569 213,424 201,478 192,949 -46.17%
Tax -2,174 -1,301 -1,527 -1,590 -1,530 -1,430 -671 118.80%
NP 73,951 223,834 227,046 222,979 211,894 200,048 192,278 -47.08%
-
NP to SH 76,236 226,492 229,856 225,208 213,782 201,511 192,984 -46.13%
-
Tax Rate 2.86% 0.58% 0.67% 0.71% 0.72% 0.71% 0.35% -
Total Cost 392,581 202,403 196,862 188,623 179,146 171,550 161,577 80.63%
-
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 68,276 68,276 61,307 61,307 55,279 55,279 43,603 34.80%
Div Payout % 89.56% 30.15% 26.67% 27.22% 25.86% 27.43% 22.59% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 568,013 663,235 680,149 665,363 606,220 553,567 512,095 7.14%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.85% 52.51% 53.56% 54.17% 54.19% 53.83% 54.34% -
ROE 13.42% 34.15% 33.79% 33.85% 35.26% 36.40% 37.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.13 11.88 11.75 11.41 10.84 10.30 9.81 21.42%
EPS 2.15 6.31 6.37 6.24 5.93 5.59 5.35 -45.51%
DPS 1.90 1.90 1.70 1.70 1.53 1.53 1.21 35.05%
NAPS 0.1599 0.1848 0.1886 0.1845 0.1681 0.1535 0.142 8.22%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.11 5.59 5.56 5.39 5.13 4.87 4.64 20.11%
EPS 1.00 2.97 3.01 2.95 2.80 2.64 2.53 -46.11%
DPS 0.89 0.89 0.80 0.80 0.72 0.72 0.57 34.55%
NAPS 0.0744 0.0869 0.0891 0.0872 0.0795 0.0726 0.0671 7.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.75 0.965 2.90 2.23 2.05 2.19 1.85 -
P/RPS 13.32 8.13 24.67 19.54 18.91 21.25 18.85 -20.64%
P/EPS 81.54 15.29 45.50 35.71 34.58 39.19 34.57 77.10%
EY 1.23 6.54 2.20 2.80 2.89 2.55 2.89 -43.38%
DY 1.09 1.97 0.59 0.76 0.75 0.70 0.65 41.10%
P/NAPS 10.94 5.22 15.38 12.09 12.20 14.27 13.03 -10.99%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 -
Price 1.05 1.49 0.765 2.71 2.02 2.02 2.20 -
P/RPS 7.99 12.55 6.51 23.74 18.63 19.60 22.42 -49.70%
P/EPS 48.93 23.61 12.00 43.40 34.08 36.15 41.11 12.29%
EY 2.04 4.24 8.33 2.30 2.93 2.77 2.43 -10.99%
DY 1.81 1.28 2.22 0.63 0.76 0.76 0.55 121.08%
P/NAPS 6.57 8.06 4.06 14.69 12.02 13.16 15.49 -43.51%

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