[MYEG] YoY TTM 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- 5.34%
YoY- 30.79%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 581,785 479,708 483,747 411,602 299,584 174,539 117,186 27.93%
PBT 286,544 245,757 80,497 224,569 155,363 84,360 54,275 29.15%
Tax -1,819 -310 -6,421 -1,590 -712 -189 -678 16.38%
NP 284,725 245,447 74,076 222,979 154,651 84,171 53,597 29.27%
-
NP to SH 285,600 246,750 75,323 225,208 154,885 84,601 53,615 29.32%
-
Tax Rate 0.63% 0.13% 7.98% 0.71% 0.46% 0.22% 1.25% -
Total Cost 297,060 234,261 409,671 188,623 144,933 90,368 63,589 26.74%
-
Net Worth 1,200,826 734,241 597,418 665,363 0 0 192,611 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 76,490 69,869 67,795 61,307 37,662 19,842 14,826 28.69%
Div Payout % 26.78% 28.32% 90.01% 27.22% 24.32% 23.45% 27.65% -
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 0 0 192,611 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 48.94% 51.17% 15.31% 54.17% 51.62% 48.22% 45.74% -
ROE 23.78% 33.61% 12.61% 33.85% 0.00% 0.00% 27.84% -
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 15.62 13.85 13.78 11.41 12.57 14.70 19.46 -3.32%
EPS 7.67 7.12 2.15 6.24 6.50 7.12 8.90 -2.26%
DPS 2.05 2.00 1.93 1.70 1.58 1.67 2.46 -2.76%
NAPS 0.3223 0.212 0.1702 0.1845 0.00 0.00 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 7.62 6.29 6.34 5.39 3.93 2.29 1.54 27.86%
EPS 3.74 3.23 0.99 2.95 2.03 1.11 0.70 29.38%
DPS 1.00 0.92 0.89 0.80 0.49 0.26 0.19 29.08%
NAPS 0.1574 0.0962 0.0783 0.0872 0.00 0.00 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 12.62 6.93 10.23 19.54 18.14 19.12 19.37 -6.37%
P/EPS 25.70 13.47 65.71 35.71 35.08 39.44 42.34 -7.38%
EY 3.89 7.42 1.52 2.80 2.85 2.54 2.36 7.98%
DY 1.04 2.08 1.37 0.76 0.69 0.59 0.65 7.49%
P/NAPS 6.11 4.53 8.28 12.09 0.00 0.00 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 12.36 10.11 10.38 23.74 17.58 23.88 21.84 -8.38%
P/EPS 25.18 19.65 66.64 43.40 34.00 49.26 47.73 -9.36%
EY 3.97 5.09 1.50 2.30 2.94 2.03 2.10 10.28%
DY 1.06 1.43 1.35 0.63 0.72 0.48 0.58 9.71%
P/NAPS 5.99 6.60 8.40 14.69 0.00 0.00 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