[MYEG] YoY TTM 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- 24.15%
YoY- 57.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 483,747 411,602 299,584 174,539 117,186 80,828 68,794 34.98%
PBT 80,497 224,569 155,363 84,360 54,275 36,416 28,746 17.16%
Tax -6,421 -1,590 -712 -189 -678 470 -274 62.44%
NP 74,076 222,979 154,651 84,171 53,597 36,886 28,472 15.84%
-
NP to SH 75,323 225,208 154,885 84,601 53,615 36,886 28,472 16.14%
-
Tax Rate 7.98% 0.71% 0.46% 0.22% 1.25% -1.29% 0.95% -
Total Cost 409,671 188,623 144,933 90,368 63,589 43,942 40,322 42.84%
-
Net Worth 597,418 665,363 0 0 192,611 152,456 123,398 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 67,795 61,307 37,662 19,842 14,826 10,756 8,620 37.33%
Div Payout % 90.01% 27.22% 24.32% 23.45% 27.65% 29.16% 30.28% -
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 0 0 192,611 152,456 123,398 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 15.31% 54.17% 51.62% 48.22% 45.74% 45.64% 41.39% -
ROE 12.61% 33.85% 0.00% 0.00% 27.84% 24.19% 23.07% -
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 13.78 11.41 12.57 14.70 19.46 13.25 11.63 2.64%
EPS 2.15 6.24 6.50 7.12 8.90 6.05 4.82 -11.67%
DPS 1.93 1.70 1.58 1.67 2.46 1.76 1.46 4.38%
NAPS 0.1702 0.1845 0.00 0.00 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 6.34 5.39 3.93 2.29 1.54 1.06 0.90 35.02%
EPS 0.99 2.95 2.03 1.11 0.70 0.48 0.37 16.34%
DPS 0.89 0.80 0.49 0.26 0.19 0.14 0.11 37.93%
NAPS 0.0783 0.0872 0.00 0.00 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 10.23 19.54 18.14 19.12 19.37 14.79 6.45 7.35%
P/EPS 65.71 35.71 35.08 39.44 42.34 32.42 15.58 24.77%
EY 1.52 2.80 2.85 2.54 2.36 3.08 6.42 -19.87%
DY 1.37 0.76 0.69 0.59 0.65 0.90 1.94 -5.21%
P/NAPS 8.28 12.09 0.00 0.00 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 10.38 23.74 17.58 23.88 21.84 19.02 6.02 8.74%
P/EPS 66.64 43.40 34.00 49.26 47.73 41.68 14.54 26.38%
EY 1.50 2.30 2.94 2.03 2.10 2.40 6.88 -20.88%
DY 1.35 0.63 0.72 0.48 0.58 0.70 2.08 -6.43%
P/NAPS 8.40 14.69 0.00 0.00 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