Highlights

[MYEG] YoY Quarter Result on 2012-12-31 [#2]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     24.72%    YoY -     21.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,491 29,765 23,463 19,191 16,918 13,346 14,840 27.40%
  YoY % 113.31% 26.86% 22.26% 13.44% 26.76% -10.07% -
  Horiz. % 427.84% 200.57% 158.11% 129.32% 114.00% 89.93% 100.00%
PBT 30,647 14,166 11,295 8,140 6,725 5,843 4,777 36.29%
  YoY % 116.34% 25.42% 38.76% 21.04% 15.09% 22.32% -
  Horiz. % 641.55% 296.55% 236.45% 170.40% 140.78% 122.32% 100.00%
Tax -385 -118 -90 -28 -25 -33 -40 45.82%
  YoY % -226.27% -31.11% -221.43% -12.00% 24.24% 17.50% -
  Horiz. % 962.50% 295.00% 225.00% 70.00% 62.50% 82.50% 100.00%
NP 30,262 14,048 11,205 8,112 6,700 5,810 4,737 36.20%
  YoY % 115.42% 25.37% 38.13% 21.07% 15.32% 22.65% -
  Horiz. % 638.84% 296.56% 236.54% 171.25% 141.44% 122.65% 100.00%
NP to SH 30,316 14,086 11,205 8,112 6,700 5,810 4,748 36.19%
  YoY % 115.22% 25.71% 38.13% 21.07% 15.32% 22.37% -
  Horiz. % 638.50% 296.67% 235.99% 170.85% 141.11% 122.37% 100.00%
Tax Rate 1.26 % 0.83 % 0.80 % 0.34 % 0.37 % 0.56 % 0.84 % 6.99%
  YoY % 51.81% 3.75% 135.29% -8.11% -33.93% -33.33% -
  Horiz. % 150.00% 98.81% 95.24% 40.48% 44.05% 66.67% 100.00%
Total Cost 33,229 15,717 12,258 11,079 10,218 7,536 10,103 21.94%
  YoY % 111.42% 28.22% 10.64% 8.43% 35.59% -25.41% -
  Horiz. % 328.90% 155.57% 121.33% 109.66% 101.14% 74.59% 100.00%
Net Worth 348,148 224,730 156,339 128,111 109,636 90,055 74,781 29.20%
  YoY % 54.92% 43.75% 22.03% 16.85% 21.74% 20.42% -
  Horiz. % 465.56% 300.52% 209.06% 171.32% 146.61% 120.42% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,063 2,934 2,948 2,897 3,045 - 2,967 12.64%
  YoY % 106.61% -0.48% 1.78% -4.87% 0.00% 0.00% -
  Horiz. % 204.32% 98.89% 99.37% 97.63% 102.63% 0.00% 100.00%
Div Payout % 20.00 % 20.83 % 26.32 % 35.71 % 45.45 % - % 62.50 % -17.29%
  YoY % -3.98% -20.86% -26.30% -21.43% 0.00% 0.00% -
  Horiz. % 32.00% 33.33% 42.11% 57.14% 72.72% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 348,148 224,730 156,339 128,111 109,636 90,055 74,781 29.20%
  YoY % 54.92% 43.75% 22.03% 16.85% 21.74% 20.42% -
  Horiz. % 465.56% 300.52% 209.06% 171.32% 146.61% 120.42% 100.00%
NOSH 1,212,640 586,916 589,736 579,428 609,090 581,000 593,499 12.64%
  YoY % 106.61% -0.48% 1.78% -4.87% 4.83% -2.11% -
  Horiz. % 204.32% 98.89% 99.37% 97.63% 102.63% 97.89% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 47.66 % 47.20 % 47.76 % 42.27 % 39.60 % 43.53 % 31.92 % 6.91%
  YoY % 0.97% -1.17% 12.99% 6.74% -9.03% 36.37% -
  Horiz. % 149.31% 147.87% 149.62% 132.42% 124.06% 136.37% 100.00%
ROE 8.71 % 6.27 % 7.17 % 6.33 % 6.11 % 6.45 % 6.35 % 5.41%
  YoY % 38.92% -12.55% 13.27% 3.60% -5.27% 1.57% -
  Horiz. % 137.17% 98.74% 112.91% 99.69% 96.22% 101.57% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.24 5.07 3.98 3.31 2.78 2.30 2.50 13.12%
  YoY % 3.35% 27.39% 20.24% 19.06% 20.87% -8.00% -
  Horiz. % 209.60% 202.80% 159.20% 132.40% 111.20% 92.00% 100.00%
EPS 2.50 2.40 1.90 1.40 1.10 1.00 0.80 20.90%
  YoY % 4.17% 26.32% 35.71% 27.27% 10.00% 25.00% -
  Horiz. % 312.50% 300.00% 237.50% 175.00% 137.50% 125.00% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.00 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.2871 0.3829 0.2651 0.2211 0.1800 0.1550 0.1260 14.71%
  YoY % -25.02% 44.44% 19.90% 22.83% 16.13% 23.02% -
  Horiz. % 227.86% 303.89% 210.40% 175.48% 142.86% 123.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.76 0.83 0.65 0.53 0.47 0.37 0.41 27.47%
  YoY % 112.05% 27.69% 22.64% 12.77% 27.03% -9.76% -
  Horiz. % 429.27% 202.44% 158.54% 129.27% 114.63% 90.24% 100.00%
EPS 0.84 0.39 0.31 0.22 0.19 0.16 0.13 36.46%
  YoY % 115.38% 25.81% 40.91% 15.79% 18.75% 23.08% -
  Horiz. % 646.15% 300.00% 238.46% 169.23% 146.15% 123.08% 100.00%
DPS 0.17 0.08 0.08 0.08 0.08 0.00 0.08 13.38%
  YoY % 112.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.50% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.0965 0.0623 0.0434 0.0355 0.0304 0.0250 0.0207 29.23%
  YoY % 54.90% 43.55% 22.25% 16.78% 21.60% 20.77% -
  Horiz. % 466.18% 300.97% 209.66% 171.50% 146.86% 120.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.3200 4.2200 2.6600 0.7900 0.6400 0.8000 0.4400 -
P/RPS 82.51 83.21 66.86 23.85 23.04 34.83 17.60 29.35%
  YoY % -0.84% 24.45% 180.34% 3.52% -33.85% 97.90% -
  Horiz. % 468.81% 472.78% 379.89% 135.51% 130.91% 197.90% 100.00%
P/EPS 172.80 175.83 140.00 56.43 58.18 80.00 55.00 21.01%
  YoY % -1.72% 25.59% 148.09% -3.01% -27.27% 45.45% -
  Horiz. % 314.18% 319.69% 254.55% 102.60% 105.78% 145.45% 100.00%
EY 0.58 0.57 0.71 1.77 1.72 1.25 1.82 -17.35%
  YoY % 1.75% -19.72% -59.89% 2.91% 37.60% -31.32% -
  Horiz. % 31.87% 31.32% 39.01% 97.25% 94.51% 68.68% 100.00%
DY 0.12 0.12 0.19 0.63 0.78 0.00 1.14 -31.27%
  YoY % 0.00% -36.84% -69.84% -19.23% 0.00% 0.00% -
  Horiz. % 10.53% 10.53% 16.67% 55.26% 68.42% 0.00% 100.00%
P/NAPS 15.05 11.02 10.03 3.57 3.56 5.16 3.49 27.57%
  YoY % 36.57% 9.87% 180.95% 0.28% -31.01% 47.85% -
  Horiz. % 431.23% 315.76% 287.39% 102.29% 102.01% 147.85% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.1700 2.5000 2.9200 0.7500 0.6800 0.7600 0.4300 -
P/RPS 41.45 49.30 73.39 22.64 24.48 33.09 17.20 15.78%
  YoY % -15.92% -32.82% 224.16% -7.52% -26.02% 92.38% -
  Horiz. % 240.99% 286.63% 426.69% 131.63% 142.33% 192.38% 100.00%
P/EPS 86.80 104.17 153.68 53.57 61.82 76.00 53.75 8.31%
  YoY % -16.67% -32.22% 186.88% -13.35% -18.66% 41.40% -
  Horiz. % 161.49% 193.80% 285.92% 99.67% 115.01% 141.40% 100.00%
EY 1.15 0.96 0.65 1.87 1.62 1.32 1.86 -7.70%
  YoY % 19.79% 47.69% -65.24% 15.43% 22.73% -29.03% -
  Horiz. % 61.83% 51.61% 34.95% 100.54% 87.10% 70.97% 100.00%
DY 0.23 0.20 0.17 0.67 0.74 0.00 1.16 -23.63%
  YoY % 15.00% 17.65% -74.63% -9.46% 0.00% 0.00% -
  Horiz. % 19.83% 17.24% 14.66% 57.76% 63.79% 0.00% 100.00%
P/NAPS 7.56 6.53 11.01 3.39 3.78 4.90 3.41 14.18%
  YoY % 15.77% -40.69% 224.78% -10.32% -22.86% 43.70% -
  Horiz. % 221.70% 191.50% 322.87% 99.41% 110.85% 143.70% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers