[MYEG] YoY Cumulative Quarter 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- 111.87%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 171,464 121,741 237,971 207,265 78,597 60,741 27,720 32.33%
PBT 77,087 58,822 121,162 110,668 40,414 28,277 12,130 32.88%
Tax -615 -380 -4,838 -455 -134 -129 -106 31.03%
NP 76,472 58,442 116,324 110,213 40,280 28,148 12,024 32.90%
-
NP to SH 76,285 58,842 116,684 111,829 40,511 28,498 12,042 32.82%
-
Tax Rate 0.80% 0.65% 3.99% 0.41% 0.33% 0.46% 0.87% -
Total Cost 94,992 63,299 121,647 97,052 38,317 32,593 15,696 31.89%
-
Net Worth 1,200,826 734,241 597,418 665,363 428,940 294,716 192,611 32.49%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 17,550 18,031 - - - -
Div Payout % - - 15.04% 16.12% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,200,826 734,241 597,418 665,363 428,940 294,716 192,611 32.49%
NOSH 3,771,929 3,606,306 3,606,306 3,606,306 2,382,999 1,187,416 602,100 32.59%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 44.60% 48.01% 48.88% 53.17% 51.25% 46.34% 43.38% -
ROE 6.35% 8.01% 19.53% 16.81% 9.44% 9.67% 6.25% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.60 3.52 6.78 5.75 3.30 5.12 4.60 0.00%
EPS 2.00 1.70 3.30 3.10 1.70 2.40 2.00 0.00%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.3223 0.212 0.1702 0.1845 0.18 0.2482 0.3199 0.11%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.25 1.60 3.12 2.72 1.03 0.80 0.36 32.54%
EPS 1.00 0.77 1.53 1.47 0.53 0.37 0.16 32.54%
DPS 0.00 0.00 0.23 0.24 0.00 0.00 0.00 -
NAPS 0.1574 0.0962 0.0783 0.0872 0.0562 0.0386 0.0252 32.53%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 -
Price 1.97 0.96 1.41 2.23 2.28 2.81 3.77 -
P/RPS 42.81 27.31 20.80 38.80 69.13 54.93 81.89 -9.49%
P/EPS 96.22 56.51 42.42 71.91 134.12 117.08 188.50 -9.82%
EY 1.04 1.77 2.36 1.39 0.75 0.85 0.53 10.92%
DY 0.00 0.00 0.35 0.22 0.00 0.00 0.00 -
P/NAPS 6.11 4.53 8.28 12.09 12.67 11.32 11.78 -9.60%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/05/21 29/06/20 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 -
Price 1.93 1.40 1.43 2.71 2.21 3.51 4.25 -
P/RPS 41.94 39.83 21.09 47.15 67.01 68.62 92.31 -11.42%
P/EPS 94.26 82.40 43.02 87.39 130.00 146.25 212.50 -11.74%
EY 1.06 1.21 2.32 1.14 0.77 0.68 0.47 13.31%
DY 0.00 0.00 0.35 0.18 0.00 0.00 0.00 -
P/NAPS 5.99 6.60 8.40 14.69 12.28 14.14 13.29 -11.53%

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