Highlights

[MYEG] QoQ Quarter Result on 2012-09-30 [#1]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -19.24%    YoY -     20.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,813 20,418 19,191 16,062 17,473 18,340 16,918 14.83%
  QoQ % 1.93% 6.39% 19.48% -8.08% -4.73% 8.41% -
  Horiz. % 123.02% 120.69% 113.44% 94.94% 103.28% 108.41% 100.00%
PBT 10,180 9,530 8,140 6,541 8,233 7,233 6,725 31.87%
  QoQ % 6.82% 17.08% 24.45% -20.55% 13.83% 7.55% -
  Horiz. % 151.38% 141.71% 121.04% 97.26% 122.42% 107.55% 100.00%
Tax 548 -25 -28 -37 -180 -31 -25 -
  QoQ % 2,292.00% 10.71% 24.32% 79.44% -480.65% -24.00% -
  Horiz. % -2,192.00% 100.00% 112.00% 148.00% 720.00% 124.00% 100.00%
NP 10,728 9,505 8,112 6,504 8,053 7,202 6,700 36.91%
  QoQ % 12.87% 17.17% 24.72% -19.24% 11.82% 7.49% -
  Horiz. % 160.12% 141.87% 121.07% 97.07% 120.19% 107.49% 100.00%
NP to SH 10,728 9,505 8,112 6,504 8,053 7,202 6,700 36.91%
  QoQ % 12.87% 17.17% 24.72% -19.24% 11.82% 7.49% -
  Horiz. % 160.12% 141.87% 121.07% 97.07% 120.19% 107.49% 100.00%
Tax Rate -5.38 % 0.26 % 0.34 % 0.57 % 2.19 % 0.43 % 0.37 % -
  QoQ % -2,169.23% -23.53% -40.35% -73.97% 409.30% 16.22% -
  Horiz. % -1,454.05% 70.27% 91.89% 154.05% 591.89% 116.22% 100.00%
Total Cost 10,085 10,913 11,079 9,558 9,420 11,138 10,218 -0.87%
  QoQ % -7.59% -1.50% 15.91% 1.46% -15.42% 9.00% -
  Horiz. % 98.70% 106.80% 108.43% 93.54% 92.19% 109.00% 100.00%
Net Worth 142,977 134,614 128,111 123,398 122,281 114,571 109,636 19.38%
  QoQ % 6.21% 5.08% 3.82% 0.91% 6.73% 4.50% -
  Horiz. % 130.41% 122.78% 116.85% 112.55% 111.53% 104.50% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,859 - 2,897 - 5,575 - 3,045 88.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.06% 0.00% 95.13% 0.00% 183.06% 0.00% 100.00%
Div Payout % 73.26 % - % 35.71 % - % 69.23 % - % 45.45 % 37.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.19% 0.00% 78.57% 0.00% 152.32% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 142,977 134,614 128,111 123,398 122,281 114,571 109,636 19.38%
  QoQ % 6.21% 5.08% 3.82% 0.91% 6.73% 4.50% -
  Horiz. % 130.41% 122.78% 116.85% 112.55% 111.53% 104.50% 100.00%
NOSH 604,555 594,062 579,428 591,272 619,461 600,166 609,090 -0.50%
  QoQ % 1.77% 2.53% -2.00% -4.55% 3.21% -1.47% -
  Horiz. % 99.26% 97.53% 95.13% 97.07% 101.70% 98.53% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 51.54 % 46.55 % 42.27 % 40.49 % 46.09 % 39.27 % 39.60 % 19.23%
  QoQ % 10.72% 10.13% 4.40% -12.15% 17.37% -0.83% -
  Horiz. % 130.15% 117.55% 106.74% 102.25% 116.39% 99.17% 100.00%
ROE 7.50 % 7.06 % 6.33 % 5.27 % 6.59 % 6.29 % 6.11 % 14.66%
  QoQ % 6.23% 11.53% 20.11% -20.03% 4.77% 2.95% -
  Horiz. % 122.75% 115.55% 103.60% 86.25% 107.86% 102.95% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.44 3.44 3.31 2.72 2.82 3.06 2.78 15.27%
  QoQ % 0.00% 3.93% 21.69% -3.55% -7.84% 10.07% -
  Horiz. % 123.74% 123.74% 119.06% 97.84% 101.44% 110.07% 100.00%
EPS 1.80 1.60 1.40 1.10 1.30 1.20 1.10 38.90%
  QoQ % 12.50% 14.29% 27.27% -15.38% 8.33% 9.09% -
  Horiz. % 163.64% 145.45% 127.27% 100.00% 118.18% 109.09% 100.00%
DPS 1.30 0.00 0.50 0.00 0.90 0.00 0.50 89.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 260.00% 0.00% 100.00% 0.00% 180.00% 0.00% 100.00%
NAPS 0.2365 0.2266 0.2211 0.2087 0.1974 0.1909 0.1800 19.98%
  QoQ % 4.37% 2.49% 5.94% 5.72% 3.40% 6.06% -
  Horiz. % 131.39% 125.89% 122.83% 115.94% 109.67% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.58 0.57 0.53 0.45 0.48 0.51 0.47 15.06%
  QoQ % 1.75% 7.55% 17.78% -6.25% -5.88% 8.51% -
  Horiz. % 123.40% 121.28% 112.77% 95.74% 102.13% 108.51% 100.00%
EPS 0.30 0.26 0.22 0.18 0.22 0.20 0.19 35.63%
  QoQ % 15.38% 18.18% 22.22% -18.18% 10.00% 5.26% -
  Horiz. % 157.89% 136.84% 115.79% 94.74% 115.79% 105.26% 100.00%
DPS 0.22 0.00 0.08 0.00 0.15 0.00 0.08 96.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 0.00% 100.00% 0.00% 187.50% 0.00% 100.00%
NAPS 0.0396 0.0373 0.0355 0.0342 0.0339 0.0318 0.0304 19.29%
  QoQ % 6.17% 5.07% 3.80% 0.88% 6.60% 4.61% -
  Horiz. % 130.26% 122.70% 116.78% 112.50% 111.51% 104.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.5500 0.8150 0.7900 0.7500 0.5800 0.6500 0.6400 -
P/RPS 45.02 23.71 23.85 27.61 20.56 21.27 23.04 56.36%
  QoQ % 89.88% -0.59% -13.62% 34.29% -3.34% -7.68% -
  Horiz. % 195.40% 102.91% 103.52% 119.84% 89.24% 92.32% 100.00%
P/EPS 87.35 50.94 56.43 68.18 44.62 54.17 58.18 31.15%
  QoQ % 71.48% -9.73% -17.23% 52.80% -17.63% -6.89% -
  Horiz. % 150.14% 87.56% 96.99% 117.19% 76.69% 93.11% 100.00%
EY 1.14 1.96 1.77 1.47 2.24 1.85 1.72 -24.00%
  QoQ % -41.84% 10.73% 20.41% -34.38% 21.08% 7.56% -
  Horiz. % 66.28% 113.95% 102.91% 85.47% 130.23% 107.56% 100.00%
DY 0.84 0.00 0.63 0.00 1.55 0.00 0.78 5.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 0.00% 80.77% 0.00% 198.72% 0.00% 100.00%
P/NAPS 6.55 3.60 3.57 3.59 2.94 3.40 3.56 50.21%
  QoQ % 81.94% 0.84% -0.56% 22.11% -13.53% -4.49% -
  Horiz. % 183.99% 101.12% 100.28% 100.84% 82.58% 95.51% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 -
Price 1.8300 1.3200 0.7500 0.7000 0.8700 0.5800 0.6800 -
P/RPS 53.16 38.41 22.64 25.77 30.84 18.98 24.48 67.77%
  QoQ % 38.40% 69.66% -12.15% -16.44% 62.49% -22.47% -
  Horiz. % 217.16% 156.90% 92.48% 105.27% 125.98% 77.53% 100.00%
P/EPS 103.13 82.50 53.57 63.64 66.92 48.33 61.82 40.70%
  QoQ % 25.01% 54.00% -15.82% -4.90% 38.46% -21.82% -
  Horiz. % 166.82% 133.45% 86.65% 102.94% 108.25% 78.18% 100.00%
EY 0.97 1.21 1.87 1.57 1.49 2.07 1.62 -28.98%
  QoQ % -19.83% -35.29% 19.11% 5.37% -28.02% 27.78% -
  Horiz. % 59.88% 74.69% 115.43% 96.91% 91.98% 127.78% 100.00%
DY 0.71 0.00 0.67 0.00 1.03 0.00 0.74 -2.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.95% 0.00% 90.54% 0.00% 139.19% 0.00% 100.00%
P/NAPS 7.74 5.83 3.39 3.35 4.41 3.04 3.78 61.32%
  QoQ % 32.76% 71.98% 1.19% -24.04% 45.07% -19.58% -
  Horiz. % 204.76% 154.23% 89.68% 88.62% 116.67% 80.42% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers