[MYEG] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 117.55%
YoY- 49.85%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 246,077 357,104 318,795 167,260 124,232 57,485 43,869 30.37%
PBT 122,839 178,161 169,150 87,578 58,924 26,296 19,861 32.34%
Tax -1,274 -3,552 -825 -295 -514 -224 -115 44.76%
NP 121,565 174,609 168,325 87,283 58,410 26,072 19,746 32.25%
-
NP to SH 121,900 174,883 170,379 88,133 58,814 26,128 19,746 32.31%
-
Tax Rate 1.04% 1.99% 0.49% 0.34% 0.87% 0.85% 0.58% -
Total Cost 124,512 182,495 150,470 79,977 65,822 31,413 24,123 28.71%
-
Net Worth 789,250 589,696 680,149 488,552 344,602 227,372 158,626 27.99%
Dividend
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,300 17,550 18,031 12,003 6,001 2,969 2,991 30.99%
Div Payout % 14.19% 10.04% 10.58% 13.62% 10.20% 11.36% 15.15% -
Equity
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 789,250 589,696 680,149 488,552 344,602 227,372 158,626 27.99%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 1,200,285 593,818 598,363 31.82%
Ratio Analysis
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 49.40% 48.90% 52.80% 52.18% 47.02% 45.35% 45.01% -
ROE 15.45% 29.66% 25.05% 18.04% 17.07% 11.49% 12.45% -
Per Share
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.11 10.17 8.84 6.97 10.35 9.68 7.33 -0.46%
EPS 3.50 5.00 4.70 3.70 4.90 4.40 3.30 0.90%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.2281 0.168 0.1886 0.2035 0.2871 0.3829 0.2651 -2.28%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.23 4.68 4.18 2.19 1.63 0.75 0.57 30.57%
EPS 1.60 2.29 2.23 1.16 0.77 0.34 0.26 32.24%
DPS 0.23 0.23 0.24 0.16 0.08 0.04 0.04 30.87%
NAPS 0.1034 0.0773 0.0891 0.064 0.0452 0.0298 0.0208 27.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.42 1.48 2.90 1.51 4.32 4.22 2.66 -
P/RPS 19.97 14.55 32.81 21.67 41.74 43.59 36.28 -8.77%
P/EPS 40.31 29.71 61.38 41.13 88.16 95.91 80.61 -10.11%
EY 2.48 3.37 1.63 2.43 1.13 1.04 1.24 11.25%
DY 0.35 0.34 0.17 0.33 0.12 0.12 0.19 9.85%
P/NAPS 6.23 8.81 15.38 7.42 15.05 11.02 10.03 -7.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 -
Price 1.46 1.36 0.765 1.62 2.17 2.50 2.92 -
P/RPS 20.53 13.37 8.65 23.25 20.97 25.82 39.83 -9.69%
P/EPS 41.44 27.30 16.19 44.13 44.29 56.82 88.48 -11.01%
EY 2.41 3.66 6.18 2.27 2.26 1.76 1.13 12.35%
DY 0.34 0.37 0.65 0.31 0.23 0.20 0.17 11.25%
P/NAPS 6.40 8.10 4.06 7.96 7.56 6.53 11.01 -8.00%

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
Post a Comment