[MYEG] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Stock

[MYEG] MY E.G. SERVICES BHD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

YoY- 43.8%

Quarter Report

MYEG Qtrly report QTR4 FY2014.pdf

Latest QR

Upcoming QR

MYEG's Result

MYEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annual (Unaudited) Result
Revenue	371,598	281,728	141,518	109,872	76,484	66,924	58,833	35.92%
YoY %	31.90%	99.08%	28.80%	43.65%	14.28%	13.75%	-	-
Horiz. %	631.61%	478.86%	240.54%	186.75%	130.00%	113.75%	100.00%	-
PBT	201,478	143,226	68,213	50,710	34,391	27,597	22,960	43.57%
YoY %	40.67%	109.97%	34.52%	47.45%	24.62%	20.20%	-	-
Horiz. %	877.52%	623.81%	297.09%	220.86%	149.79%	120.20%	100.00%	-
Tax	-1,430	-707	-166	-597	458	-265	-830	9.48%
YoY %	-102.26%	-325.90%	72.19%	-230.35%	272.83%	68.07%	-	-
Horiz. %	172.29%	85.18%	20.00%	71.93%	-55.18%	31.93%	100.00%	-
NP	200,048	142,519	68,047	50,113	34,849	27,332	22,130	44.28%
YoY %	40.37%	109.44%	35.79%	43.80%	27.50%	23.51%	-	-
Horiz. %	903.97%	644.01%	307.49%	226.45%	157.47%	123.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,511	142,872	68,145	50,114	34,849	27,332	22,130	44.45%
YoY %	41.04%	109.66%	35.98%	43.80%	27.50%	23.51%	-	-
Horiz. %	910.58%	645.60%	307.93%	226.45%	157.47%	123.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.71%	0.49%	0.24%	1.18%	-1.33%	0.96%	3.61%	-
YoY %	44.90%	104.17%	-79.66%	188.72%	-238.54%	-73.41%	-	-
Horiz. %	19.67%	13.57%	6.65%	32.69%	-36.84%	26.59%	100.00%	-
Total Cost	171,550	139,209	73,471	59,759	41,635	39,592	36,703	29.27%
YoY %	23.23%	89.47%	22.95%	43.53%	5.16%	7.87%	-	-
Horiz. %	467.40%	379.29%	200.18%	162.82%	113.44%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	553,567	264,487	136,166	86,666	142,602	117,289	99,901	32.99%
YoY %	109.30%	94.24%	57.12%	-39.23%	21.58%	17.41%	-	-
Horiz. %	554.12%	264.75%	136.30%	86.75%	142.74%	117.41%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	61,307	42,889	22,714	14,739	10,862	8,318	6,604	44.92%
YoY %	42.94%	88.82%	54.11%	35.69%	30.58%	25.95%	-	-
Horiz. %	928.33%	649.44%	343.94%	223.18%	164.48%	125.95%	100.00%	-
Div Payout %	30.42%	30.02%	33.33%	29.41%	31.17%	30.43%	29.84%	-
YoY %	1.33%	-9.93%	13.33%	-5.65%	2.43%	1.98%	-	-
Horiz. %	101.94%	100.60%	111.70%	98.56%	104.46%	101.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	553,567	264,487	136,166	86,666	142,602	117,289	99,901	32.99%
YoY %	109.30%	94.24%	57.12%	-39.23%	21.58%	17.41%	-	-
Horiz. %	554.12%	264.75%	136.30%	86.75%	142.74%	117.41%	100.00%	-
NOSH	3,606,306	2,382,766	1,195,491	589,564	603,482	594,173	600,368	34.78%
YoY %	51.35%	99.31%	102.78%	-2.31%	1.57%	-1.03%	-	-
Horiz. %	600.68%	396.88%	199.13%	98.20%	100.52%	98.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	53.83%	50.59%	48.08%	45.61%	45.56%	40.84%	37.61%	-
YoY %	6.40%	5.22%	5.42%	0.11%	11.56%	8.59%	-	-
Horiz. %	143.13%	134.51%	127.84%	121.27%	121.14%	108.59%	100.00%	-
ROE	36.40%	54.02%	50.05%	57.82%	24.44%	23.30%	22.15%	-
YoY %	-32.62%	7.93%	-13.44%	136.58%	4.89%	5.19%	-	-
Horiz. %	164.33%	243.88%	225.96%	261.04%	110.34%	105.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	10.30	11.82	11.84	18.64	12.67	11.26	9.80	0.83%
YoY %	-12.86%	-0.17%	-36.48%	47.12%	12.52%	14.90%	-	-
Horiz. %	105.10%	120.61%	120.82%	190.20%	129.29%	114.90%	100.00%	-
EPS	5.60	4.00	2.80	4.20	5.90	4.60	3.70	7.14%
YoY %	40.00%	42.86%	-33.33%	-28.81%	28.26%	24.32%	-	-
Horiz. %	151.35%	108.11%	75.68%	113.51%	159.46%	124.32%	100.00%	-
DPS	1.70	1.80	1.90	2.50	1.80	1.40	1.10	7.51%
YoY %	-5.56%	-5.26%	-24.00%	38.89%	28.57%	27.27%	-	-
Horiz. %	154.55%	163.64%	172.73%	227.27%	163.64%	127.27%	100.00%	-
NAPS	0.1535	0.111	0.1139	0.147	0.2363	0.1974	0.1664	-1.33%
YoY %	38.29%	-2.55%	-22.52%	-37.79%	19.71%	18.63%	-	-
Horiz. %	92.25%	66.71%	68.45%	88.34%	142.01%	118.63%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 593,892
RPS	4.87	3.69	1.85	1.44	1.00	0.88	0.77	35.95%
YoY %	31.98%	99.46%	28.47%	44.00%	13.64%	14.29%	-	-
Horiz. %	632.47%	479.22%	240.26%	187.01%	129.87%	114.29%	100.00%	-
EPS	2.64	1.87	0.89	0.66	0.46	0.36	0.29	44.45%
YoY %	41.18%	110.11%	34.85%	43.48%	27.78%	24.14%	-	-
Horiz. %	910.34%	644.83%	306.90%	227.59%	158.62%	124.14%	100.00%	-
DPS	0.80	0.56	0.30	0.19	0.14	0.11	0.09	43.87%
YoY %	42.86%	86.67%	57.89%	35.71%	27.27%	22.22%	-	-
Horiz. %	888.89%	622.22%	333.33%	211.11%	155.56%	122.22%	100.00%	-
NAPS	0.0726	0.0347	0.0178	0.0114	0.0187	0.0154	0.0131	32.99%
YoY %	109.22%	94.94%	56.14%	-39.04%	21.43%	17.56%	-	-
Horiz. %	554.20%	264.89%	135.88%	87.02%	142.75%	117.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.19	1.97	2.78	3.04	1.55	0.58	0.71	-
P/RPS	21.25	16.66	23.48	16.31	12.23	5.15	7.25	19.60%
YoY %	27.55%	-29.05%	43.96%	33.36%	137.48%	-28.97%	-	-
Horiz. %	293.10%	229.79%	323.86%	224.97%	168.69%	71.03%	100.00%	-
P/EPS	39.19	32.85	48.77	35.76	26.84	12.61	19.26	12.55%
YoY %	19.30%	-32.64%	36.38%	33.23%	112.85%	-34.53%	-	-
Horiz. %	203.48%	170.56%	253.22%	185.67%	139.36%	65.47%	100.00%	-
EY	2.55	3.04	2.05	2.80	3.73	7.93	5.19	-11.15%
YoY %	-16.12%	48.29%	-26.79%	-24.93%	-52.96%	52.79%	-	-
Horiz. %	49.13%	58.57%	39.50%	53.95%	71.87%	152.79%	100.00%	-
DY	0.78	0.91	0.68	0.82	1.16	2.41	1.55	-10.80%
YoY %	-14.29%	33.82%	-17.07%	-29.31%	-51.87%	55.48%	-	-
Horiz. %	50.32%	58.71%	43.87%	52.90%	74.84%	155.48%	100.00%	-
P/NAPS	14.27	17.75	24.41	20.68	6.56	2.94	4.27	22.25%
YoY %	-19.61%	-27.28%	18.04%	215.24%	123.13%	-31.15%	-	-
Horiz. %	334.19%	415.69%	571.66%	484.31%	153.63%	68.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	26/08/11	-
Price	2.02	2.07	2.60	2.80	1.83	0.87	0.61	-
P/RPS	19.60	17.51	21.96	15.02	14.44	7.72	6.22	21.06%
YoY %	11.94%	-20.26%	46.21%	4.02%	87.05%	24.12%	-	-
Horiz. %	315.11%	281.51%	353.05%	241.48%	232.15%	124.12%	100.00%	-
P/EPS	36.15	34.52	45.61	32.94	31.69	18.91	16.55	13.89%
YoY %	4.72%	-24.31%	38.46%	3.94%	67.58%	14.26%	-	-
Horiz. %	218.43%	208.58%	275.59%	199.03%	191.48%	114.26%	100.00%	-
EY	2.77	2.90	2.19	3.04	3.16	5.29	6.04	-12.17%
YoY %	-4.48%	32.42%	-27.96%	-3.80%	-40.26%	-12.42%	-	-
Horiz. %	45.86%	48.01%	36.26%	50.33%	52.32%	87.58%	100.00%	-
DY	0.84	0.87	0.73	0.89	0.98	1.61	1.80	-11.91%
YoY %	-3.45%	19.18%	-17.98%	-9.18%	-39.13%	-10.56%	-	-
Horiz. %	46.67%	48.33%	40.56%	49.44%	54.44%	89.44%	100.00%	-
P/NAPS	13.16	18.65	22.83	19.05	7.74	4.41	3.67	23.69%
YoY %	-29.44%	-18.31%	19.84%	146.12%	75.51%	20.16%	-	-
Horiz. %	358.58%	508.17%	622.07%	519.07%	210.90%	120.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos