Highlights

[MYEG] QoQ Quarter Result on 2011-03-31 [#3]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     8.14%    YoY -     7.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,918 14,192 17,898 15,584 13,346 12,005 13,309 17.29%
  QoQ % 19.21% -20.71% 14.85% 16.77% 11.17% -9.80% -
  Horiz. % 127.12% 106.63% 134.48% 117.09% 100.28% 90.20% 100.00%
PBT 6,725 5,405 7,963 6,313 5,843 2,840 5,855 9.65%
  QoQ % 24.42% -32.12% 26.14% 8.04% 105.74% -51.49% -
  Horiz. % 114.86% 92.31% 136.00% 107.82% 99.80% 48.51% 100.00%
Tax -25 -29 -728 -30 -33 -39 -30 -11.42%
  QoQ % 13.79% 96.02% -2,326.67% 9.09% 15.38% -30.00% -
  Horiz. % 83.33% 96.67% 2,426.67% 100.00% 110.00% 130.00% 100.00%
NP 6,700 5,376 7,235 6,283 5,810 2,801 5,825 9.75%
  QoQ % 24.63% -25.69% 15.15% 8.14% 107.43% -51.91% -
  Horiz. % 115.02% 92.29% 124.21% 107.86% 99.74% 48.09% 100.00%
NP to SH 6,700 5,376 7,235 6,283 5,810 2,801 5,825 9.75%
  QoQ % 24.63% -25.69% 15.15% 8.14% 107.43% -51.91% -
  Horiz. % 115.02% 92.29% 124.21% 107.86% 99.74% 48.09% 100.00%
Tax Rate 0.37 % 0.54 % 9.14 % 0.48 % 0.56 % 1.37 % 0.51 % -19.21%
  QoQ % -31.48% -94.09% 1,804.17% -14.29% -59.12% 168.63% -
  Horiz. % 72.55% 105.88% 1,792.16% 94.12% 109.80% 268.63% 100.00%
Total Cost 10,218 8,816 10,663 9,301 7,536 9,204 7,484 23.00%
  QoQ % 15.90% -17.32% 14.64% 23.42% -18.12% 22.98% -
  Horiz. % 136.53% 117.80% 142.48% 124.28% 100.69% 122.98% 100.00%
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
  QoQ % 4.82% 3.20% 1.20% 11.21% 10.71% -0.96% -
  Horiz. % 133.49% 127.35% 123.40% 121.94% 109.65% 99.04% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,045 - 3,654 3,141 - - 3,495 -8.75%
  QoQ % 0.00% 0.00% 16.33% 0.00% 0.00% 0.00% -
  Horiz. % 87.14% 0.00% 104.56% 89.89% 0.00% 0.00% 100.00%
Div Payout % 45.45 % - % 50.51 % 50.00 % - % - % 60.00 % -16.86%
  QoQ % 0.00% 0.00% 1.02% 0.00% 0.00% 0.00% -
  Horiz. % 75.75% 0.00% 84.18% 83.33% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
  QoQ % 4.82% 3.20% 1.20% 11.21% 10.71% -0.96% -
  Horiz. % 133.49% 127.35% 123.40% 121.94% 109.65% 99.04% 100.00%
NOSH 609,090 597,333 609,076 628,300 581,000 560,200 582,500 3.01%
  QoQ % 1.97% -1.93% -3.06% 8.14% 3.71% -3.83% -
  Horiz. % 104.56% 102.55% 104.56% 107.86% 99.74% 96.17% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 39.60 % 37.88 % 40.42 % 40.32 % 43.53 % 23.33 % 43.77 % -6.44%
  QoQ % 4.54% -6.28% 0.25% -7.37% 86.58% -46.70% -
  Horiz. % 90.47% 86.54% 92.35% 92.12% 99.45% 53.30% 100.00%
ROE 6.11 % 5.14 % 7.14 % 6.27 % 6.45 % 3.44 % 7.09 % -9.42%
  QoQ % 18.87% -28.01% 13.88% -2.79% 87.50% -51.48% -
  Horiz. % 86.18% 72.50% 100.71% 88.43% 90.97% 48.52% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.78 2.38 2.94 2.48 2.30 2.14 2.28 14.09%
  QoQ % 16.81% -19.05% 18.55% 7.83% 7.48% -6.14% -
  Horiz. % 121.93% 104.39% 128.95% 108.77% 100.88% 93.86% 100.00%
EPS 1.10 0.90 1.20 1.00 1.00 0.50 1.00 6.54%
  QoQ % 22.22% -25.00% 20.00% 0.00% 100.00% -50.00% -
  Horiz. % 110.00% 90.00% 120.00% 100.00% 100.00% 50.00% 100.00%
DPS 0.50 0.00 0.60 0.50 0.00 0.00 0.60 -11.42%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 100.00% 83.33% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1751 0.1664 0.1594 0.1550 0.1452 0.1410 17.63%
  QoQ % 2.80% 5.23% 4.39% 2.84% 6.75% 2.98% -
  Horiz. % 127.66% 124.18% 118.01% 113.05% 109.93% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.47 0.39 0.50 0.43 0.37 0.33 0.37 17.24%
  QoQ % 20.51% -22.00% 16.28% 16.22% 12.12% -10.81% -
  Horiz. % 127.03% 105.41% 135.14% 116.22% 100.00% 89.19% 100.00%
EPS 0.19 0.15 0.20 0.17 0.16 0.08 0.16 12.10%
  QoQ % 26.67% -25.00% 17.65% 6.25% 100.00% -50.00% -
  Horiz. % 118.75% 93.75% 125.00% 106.25% 100.00% 50.00% 100.00%
DPS 0.08 0.00 0.10 0.09 0.00 0.00 0.10 -13.79%
  QoQ % 0.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 100.00% 90.00% 0.00% 0.00% 100.00%
NAPS 0.0304 0.0290 0.0281 0.0278 0.0250 0.0226 0.0228 21.08%
  QoQ % 4.83% 3.20% 1.08% 11.20% 10.62% -0.88% -
  Horiz. % 133.33% 127.19% 123.25% 121.93% 109.65% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.6400 0.6000 0.7100 0.8100 0.8000 0.8000 0.7600 -
P/RPS 23.04 25.25 24.16 32.66 34.83 37.33 33.26 -21.66%
  QoQ % -8.75% 4.51% -26.03% -6.23% -6.70% 12.24% -
  Horiz. % 69.27% 75.92% 72.64% 98.20% 104.72% 112.24% 100.00%
P/EPS 58.18 66.67 59.77 81.00 80.00 160.00 76.00 -16.28%
  QoQ % -12.73% 11.54% -26.21% 1.25% -50.00% 110.53% -
  Horiz. % 76.55% 87.72% 78.64% 106.58% 105.26% 210.53% 100.00%
EY 1.72 1.50 1.67 1.23 1.25 0.63 1.32 19.24%
  QoQ % 14.67% -10.18% 35.77% -1.60% 98.41% -52.27% -
  Horiz. % 130.30% 113.64% 126.52% 93.18% 94.70% 47.73% 100.00%
DY 0.78 0.00 0.85 0.62 0.00 0.00 0.79 -0.84%
  QoQ % 0.00% 0.00% 37.10% 0.00% 0.00% 0.00% -
  Horiz. % 98.73% 0.00% 107.59% 78.48% 0.00% 0.00% 100.00%
P/NAPS 3.56 3.43 4.27 5.08 5.16 5.51 5.39 -24.10%
  QoQ % 3.79% -19.67% -15.94% -1.55% -6.35% 2.23% -
  Horiz. % 66.05% 63.64% 79.22% 94.25% 95.73% 102.23% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.6800 0.6100 0.6100 0.7500 0.7600 0.7400 0.7200 -
P/RPS 24.48 25.67 20.76 30.24 33.09 34.53 31.51 -15.45%
  QoQ % -4.64% 23.65% -31.35% -8.61% -4.17% 9.58% -
  Horiz. % 77.69% 81.47% 65.88% 95.97% 105.01% 109.58% 100.00%
P/EPS 61.82 67.78 51.35 75.00 76.00 148.00 72.00 -9.64%
  QoQ % -8.79% 32.00% -31.53% -1.32% -48.65% 105.56% -
  Horiz. % 85.86% 94.14% 71.32% 104.17% 105.56% 205.56% 100.00%
EY 1.62 1.48 1.95 1.33 1.32 0.68 1.39 10.72%
  QoQ % 9.46% -24.10% 46.62% 0.76% 94.12% -51.08% -
  Horiz. % 116.55% 106.47% 140.29% 95.68% 94.96% 48.92% 100.00%
DY 0.74 0.00 0.98 0.67 0.00 0.00 0.83 -7.35%
  QoQ % 0.00% 0.00% 46.27% 0.00% 0.00% 0.00% -
  Horiz. % 89.16% 0.00% 118.07% 80.72% 0.00% 0.00% 100.00%
P/NAPS 3.78 3.48 3.67 4.71 4.90 5.10 5.11 -18.16%
  QoQ % 8.62% -5.18% -22.08% -3.88% -3.92% -0.20% -
  Horiz. % 73.97% 68.10% 71.82% 92.17% 95.89% 99.80% 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.
 


 

158  169  481  1517 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 SAPNRG 0.285-0.005 
 VSOLAR 0.0950.00 
 HSI-C7F 0.42-0.035 
 HSI-H6S 0.175+0.02 
 HSI-C7J 0.235-0.015 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
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?(Part 2) Ten Ninety
8. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
Partners & Brokers