[MYEG] YoY TTM 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
QoQ- 13.35%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 479,705 281,728 141,518 109,872 76,484 66,924 58,833 27.96%
PBT 248,961 143,226 68,213 50,711 34,391 27,610 22,959 32.32%
Tax -3,755 -707 -166 -597 458 -266 -830 19.40%
NP 245,206 142,519 68,047 50,114 34,849 27,344 22,129 32.66%
-
NP to SH 245,936 142,872 68,145 50,114 34,849 27,344 22,129 32.71%
-
Tax Rate 1.51% 0.49% 0.24% 1.18% -1.33% 0.96% 3.62% -
Total Cost 234,499 139,209 73,471 59,758 41,635 39,580 36,704 24.35%
-
Net Worth 692,057 269,809 137,561 177,870 142,977 122,281 101,350 25.32%
Dividend
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 87,420 37,662 19,842 14,826 10,756 8,620 6,795 35.01%
Div Payout % 35.55% 26.36% 29.12% 29.59% 30.87% 31.53% 30.71% -
Equity
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 692,057 269,809 137,561 177,870 142,977 122,281 101,350 25.32%
NOSH 3,606,306 2,430,714 1,207,736 593,892 604,555 619,461 609,076 23.24%
Ratio Analysis
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 51.12% 50.59% 48.08% 45.61% 45.56% 40.86% 37.61% -
ROE 35.54% 52.95% 49.54% 28.17% 24.37% 22.36% 21.83% -
Per Share
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.73 11.59 11.72 18.50 12.65 10.80 9.66 4.21%
EPS 7.04 5.88 5.64 8.44 5.76 4.41 3.63 8.09%
DPS 2.50 1.55 1.64 2.50 1.78 1.39 1.12 9.89%
NAPS 0.1981 0.111 0.1139 0.2995 0.2365 0.1974 0.1664 2.07%
Adjusted Per Share Value based on latest NOSH - 593,892
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.29 3.69 1.85 1.44 1.00 0.88 0.77 27.99%
EPS 3.22 1.87 0.89 0.66 0.46 0.36 0.29 32.69%
DPS 1.15 0.49 0.26 0.19 0.14 0.11 0.09 34.90%
NAPS 0.0907 0.0354 0.018 0.0233 0.0187 0.016 0.0133 25.30%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/19 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.10 1.97 2.78 3.04 1.55 0.58 0.71 -
P/RPS 8.01 17.00 23.72 16.43 12.25 5.37 7.35 1.01%
P/EPS 15.63 33.52 49.27 36.03 26.89 13.14 19.54 -2.58%
EY 6.40 2.98 2.03 2.78 3.72 7.61 5.12 2.65%
DY 2.27 0.79 0.59 0.82 1.15 2.40 1.57 4.42%
P/NAPS 5.55 17.75 24.41 10.15 6.55 2.94 4.27 3.12%
Price Multiplier on Announcement Date
31/12/19 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/20 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 -
Price 1.12 2.07 2.60 2.80 1.83 0.87 0.61 -
P/RPS 8.16 17.86 22.19 15.13 14.46 8.05 6.32 3.04%
P/EPS 15.91 35.22 46.08 33.18 31.75 19.71 16.79 -0.63%
EY 6.29 2.84 2.17 3.01 3.15 5.07 5.96 0.63%
DY 2.23 0.75 0.63 0.89 0.97 1.60 1.83 2.35%
P/NAPS 5.65 18.65 22.83 9.35 7.74 4.41 3.67 5.20%

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