[MYEG] YoY Cumulative Quarter 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- -58.18%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 237,971 207,265 78,597 60,741 27,720 20,406 16,062 51.38%
PBT 121,162 110,668 40,414 28,277 12,130 8,566 6,541 56.67%
Tax -4,838 -455 -134 -129 -106 -25 -37 111.61%
NP 116,324 110,213 40,280 28,148 12,024 8,541 6,504 55.82%
-
NP to SH 116,684 111,829 40,511 28,498 12,042 8,541 6,504 55.90%
-
Tax Rate 3.99% 0.41% 0.33% 0.46% 0.87% 0.29% 0.57% -
Total Cost 121,647 97,052 38,317 32,593 15,696 11,865 9,558 47.88%
-
Net Worth 597,418 665,363 428,940 294,716 192,611 152,456 123,398 27.45%
Dividend
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 17,550 18,031 - - - - - -
Div Payout % 15.04% 16.12% - - - - - -
Equity
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 597,418 665,363 428,940 294,716 192,611 152,456 123,398 27.45%
NOSH 3,606,306 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 32.06%
Ratio Analysis
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 48.88% 53.17% 51.25% 46.34% 43.38% 41.86% 40.49% -
ROE 19.53% 16.81% 9.44% 9.67% 6.25% 5.60% 5.27% -
Per Share
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.78 5.75 3.30 5.12 4.60 3.34 2.72 15.08%
EPS 3.30 3.10 1.70 2.40 2.00 1.40 1.10 18.40%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1845 0.18 0.2482 0.3199 0.2499 0.2087 -3.08%
Adjusted Per Share Value based on latest NOSH - 1,187,416
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.12 2.72 1.03 0.80 0.36 0.27 0.21 51.44%
EPS 1.53 1.47 0.53 0.37 0.16 0.11 0.09 54.61%
DPS 0.23 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0872 0.0562 0.0386 0.0252 0.02 0.0162 27.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.41 2.23 2.28 2.81 3.77 1.96 0.75 -
P/RPS 20.80 38.80 69.13 54.93 81.89 58.60 27.61 -4.26%
P/EPS 42.42 71.91 134.12 117.08 188.50 140.00 68.18 -7.03%
EY 2.36 1.39 0.75 0.85 0.53 0.71 1.47 7.55%
DY 0.35 0.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.28 12.09 12.67 11.32 11.78 7.84 3.59 13.71%
Price Multiplier on Announcement Date
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 -
Price 1.43 2.71 2.21 3.51 4.25 2.52 0.70 -
P/RPS 21.09 47.15 67.01 68.62 92.31 75.34 25.77 -3.03%
P/EPS 43.02 87.39 130.00 146.25 212.50 180.00 63.64 -5.84%
EY 2.32 1.14 0.77 0.68 0.47 0.56 1.57 6.19%
DY 0.35 0.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.40 14.69 12.28 14.14 13.29 10.08 3.35 15.18%

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