[MYEG] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	532,062	595,938	281,728	141,518	109,872	76,484	66,924	27.58%
YoY %	-10.72%	111.53%	99.08%	28.80%	43.65%	14.28%	-	-
Horiz. %	795.02%	890.47%	420.97%	211.46%	164.17%	114.28%	100.00%	-
PBT	268,279	308,097	143,226	68,213	50,710	34,391	27,597	30.63%
YoY %	-12.92%	115.11%	109.97%	34.52%	47.45%	24.62%	-	-
Horiz. %	972.13%	1,116.41%	518.99%	247.18%	183.75%	124.62%	100.00%	-
Tax	-1,584	-4,783	-707	-166	-597	458	-265	23.38%
YoY %	66.88%	-576.52%	-325.90%	72.19%	-230.35%	272.83%	-	-
Horiz. %	597.74%	1,804.91%	266.79%	62.64%	225.28%	-172.83%	100.00%	-
NP	266,695	303,314	142,519	68,047	50,113	34,849	27,332	30.69%
YoY %	-12.07%	112.82%	109.44%	35.79%	43.80%	27.50%	-	-
Horiz. %	975.76%	1,109.74%	521.44%	248.96%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,157	304,592	142,872	68,145	50,113	34,849	27,332	30.77%
YoY %	-11.96%	113.19%	109.66%	35.98%	43.80%	27.50%	-	-
Horiz. %	981.11%	1,114.42%	522.73%	249.32%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.59%	1.55%	0.49%	0.24%	1.18%	-1.33%	0.96%	-
YoY %	-61.94%	216.33%	104.17%	-79.66%	188.72%	-238.54%	-	-
Horiz. %	61.46%	161.46%	51.04%	25.00%	122.92%	-138.54%	100.00%	-
Total Cost	265,367	292,624	139,209	73,471	59,759	41,635	39,592	25.05%
YoY %	-9.31%	110.20%	89.47%	22.95%	43.53%	5.16%	-	-
Horiz. %	670.25%	739.10%	351.61%	185.57%	150.94%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,089,089	692,057	264,487	136,166	176,574	142,602	117,289	29.93%
YoY %	57.37%	161.66%	94.24%	-22.88%	23.82%	21.58%	-	-
Horiz. %	928.55%	590.04%	225.50%	116.09%	150.55%	121.58%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	76,598	87,336	42,889	22,714	14,739	10,862	8,318	29.80%
YoY %	-12.30%	103.63%	88.82%	54.11%	35.69%	30.58%	-	-
Horiz. %	920.87%	1,049.96%	515.62%	273.07%	177.19%	130.58%	100.00%	-
Div Payout %	28.56%	28.67%	30.02%	33.33%	29.41%	31.17%	30.43%	-
YoY %	-0.38%	-4.50%	-9.93%	13.33%	-5.65%	2.43%	-	-
Horiz. %	93.85%	94.22%	98.65%	109.53%	96.65%	102.43%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,089,089	692,057	264,487	136,166	176,574	142,602	117,289	29.93%
YoY %	57.37%	161.66%	94.24%	-22.88%	23.82%	21.58%	-	-
Horiz. %	928.55%	590.04%	225.50%	116.09%	150.55%	121.58%	100.00%	-
NOSH	3,771,929	3,606,306	2,382,766	1,195,491	589,564	603,482	594,173	24.25%
YoY %	4.59%	51.35%	99.31%	102.78%	-2.31%	1.57%	-	-
Horiz. %	634.82%	606.95%	401.02%	201.20%	99.22%	101.57%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	50.12%	50.90%	50.59%	48.08%	45.61%	45.56%	40.84%	-
YoY %	-1.53%	0.61%	5.22%	5.42%	0.11%	11.56%	-	-
Horiz. %	122.72%	124.63%	123.87%	117.73%	111.68%	111.56%	100.00%	-
ROE	24.62%	44.01%	54.02%	50.05%	28.38%	24.44%	23.30%	-
YoY %	-44.06%	-18.53%	7.93%	76.36%	16.12%	4.89%	-	-
Horiz. %	105.67%	188.88%	231.85%	214.81%	121.80%	104.89%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	15.28	17.06	11.82	11.84	18.64	12.67	11.26	3.65%
YoY %	-10.43%	44.33%	-0.17%	-36.48%	47.12%	12.52%	-	-
Horiz. %	135.70%	151.51%	104.97%	105.15%	165.54%	112.52%	100.00%	-
EPS	7.70	8.70	4.00	2.80	8.50	5.90	4.60	6.24%
YoY %	-11.49%	117.50%	42.86%	-67.06%	44.07%	28.26%	-	-
Horiz. %	167.39%	189.13%	86.96%	60.87%	184.78%	128.26%	100.00%	-
DPS	2.20	2.50	1.80	1.90	2.50	1.80	1.40	5.45%
YoY %	-12.00%	38.89%	-5.26%	-24.00%	38.89%	28.57%	-	-
Horiz. %	157.14%	178.57%	128.57%	135.71%	178.57%	128.57%	100.00%	-
NAPS	0.3128	0.1981	0.111	0.1139	0.2995	0.2363	0.1974	5.55%
YoY %	57.90%	78.47%	-2.55%	-61.97%	26.75%	19.71%	-	-
Horiz. %	158.46%	100.35%	56.23%	57.70%	151.72%	119.71%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,207,736
RPS	6.97	7.81	3.69	1.85	1.44	1.00	0.88	27.53%
YoY %	-10.76%	111.65%	99.46%	28.47%	44.00%	13.64%	-	-
Horiz. %	792.05%	887.50%	419.32%	210.23%	163.64%	113.64%	100.00%	-
EPS	3.51	3.99	1.87	0.89	0.66	0.46	0.36	30.68%
YoY %	-12.03%	113.37%	110.11%	34.85%	43.48%	27.78%	-	-
Horiz. %	975.00%	1,108.33%	519.44%	247.22%	183.33%	127.78%	100.00%	-
DPS	1.00	1.14	0.56	0.30	0.19	0.14	0.11	29.61%
YoY %	-12.28%	103.57%	86.67%	57.89%	35.71%	27.27%	-	-
Horiz. %	909.09%	1,036.36%	509.09%	272.73%	172.73%	127.27%	100.00%	-
NAPS	0.1427	0.0907	0.0347	0.0178	0.0231	0.0187	0.0154	29.90%
YoY %	57.33%	161.38%	94.94%	-22.94%	23.53%	21.43%	-	-
Horiz. %	926.62%	588.96%	225.32%	115.58%	150.00%	121.43%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.92	1.10	1.97	2.78	3.04	1.55	0.58	-
P/RPS	12.56	6.45	16.66	23.48	16.31	12.23	5.15	11.04%
YoY %	94.73%	-61.28%	-29.05%	43.96%	33.36%	137.48%	-	-
Horiz. %	243.88%	125.24%	323.50%	455.92%	316.70%	237.48%	100.00%	-
P/EPS	24.93	12.62	32.85	48.77	35.76	26.84	12.61	8.33%
YoY %	97.54%	-61.58%	-32.64%	36.38%	33.23%	112.85%	-	-
Horiz. %	197.70%	100.08%	260.51%	386.76%	283.58%	212.85%	100.00%	-
EY	4.01	7.93	3.04	2.05	2.80	3.73	7.93	-7.70%
YoY %	-49.43%	160.86%	48.29%	-26.79%	-24.93%	-52.96%	-	-
Horiz. %	50.57%	100.00%	38.34%	25.85%	35.31%	47.04%	100.00%	-
DY	1.15	2.27	0.91	0.68	0.82	1.16	2.41	-8.32%
YoY %	-49.34%	149.45%	33.82%	-17.07%	-29.31%	-51.87%	-	-
Horiz. %	47.72%	94.19%	37.76%	28.22%	34.02%	48.13%	100.00%	-
P/NAPS	6.14	5.55	17.75	24.41	10.15	6.56	2.94	9.03%
YoY %	10.63%	-68.73%	-27.28%	140.49%	54.73%	123.13%	-	-
Horiz. %	208.84%	188.78%	603.74%	830.27%	345.24%	223.13%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	03/03/21	27/02/20	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	-
Price	2.24	1.12	2.07	2.60	2.80	1.83	0.87	-
P/RPS	14.66	6.57	17.51	21.96	15.02	14.44	7.72	7.82%
YoY %	123.14%	-62.48%	-20.26%	46.21%	4.02%	87.05%	-	-
Horiz. %	189.90%	85.10%	226.81%	284.46%	194.56%	187.05%	100.00%	-
P/EPS	29.08	12.85	34.52	45.61	32.94	31.69	18.91	5.18%
YoY %	126.30%	-62.78%	-24.31%	38.46%	3.94%	67.58%	-	-
Horiz. %	153.78%	67.95%	182.55%	241.20%	174.19%	167.58%	100.00%	-
EY	3.44	7.78	2.90	2.19	3.04	3.16	5.29	-4.93%
YoY %	-55.78%	168.28%	32.42%	-27.96%	-3.80%	-40.26%	-	-
Horiz. %	65.03%	147.07%	54.82%	41.40%	57.47%	59.74%	100.00%	-
DY	0.98	2.23	0.87	0.73	0.89	0.98	1.61	-5.66%
YoY %	-56.05%	156.32%	19.18%	-17.98%	-9.18%	-39.13%	-	-
Horiz. %	60.87%	138.51%	54.04%	45.34%	55.28%	60.87%	100.00%	-
P/NAPS	7.16	5.65	18.65	22.83	9.35	7.74	4.41	5.86%
YoY %	26.73%	-69.71%	-18.31%	144.17%	20.80%	75.51%	-	-
Horiz. %	162.36%	128.12%	422.90%	517.69%	212.02%	175.51%	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