[MYEG] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 3.91%
YoY- 109.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 51,614 50,980 48,972 43,821 42,316 39,244 38,748 21.04%
PBT 17,556 17,844 16,792 14,825 14,274 13,016 11,064 36.00%
Tax -154 -146 -188 -54 -54 -54 -52 106.09%
NP 17,401 17,698 16,604 14,771 14,220 12,962 11,012 35.62%
-
NP to SH 17,433 17,726 16,644 14,778 14,221 12,958 11,008 35.82%
-
Tax Rate 0.88% 0.82% 1.12% 0.36% 0.38% 0.41% 0.47% -
Total Cost 34,213 33,282 32,368 29,050 28,096 26,282 27,736 15.00%
-
Net Worth 70,129 6,794,966 5,513,325 48,842 0 0 38,778 48.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,856 10,753 4,785 5,009 4,989 6,170 - -
Div Payout % 62.27% 60.67% 28.75% 33.90% 35.09% 47.62% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 70,129 6,794,966 5,513,325 48,842 0 0 38,778 48.38%
NOSH 594,318 590,866 260,062 250,474 187,122 154,261 125,090 182.34%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 33.71% 34.72% 33.91% 33.71% 33.60% 33.03% 28.42% -
ROE 24.86% 0.26% 0.30% 30.26% 0.00% 0.00% 28.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.68 8.63 18.83 17.50 22.61 25.44 30.98 -57.14%
EPS 2.93 3.00 6.40 2.60 2.40 2.20 8.80 -51.92%
DPS 1.83 1.82 1.84 2.00 2.67 4.00 0.00 -
NAPS 0.118 11.50 21.20 0.195 0.00 0.00 0.31 -47.44%
Adjusted Per Share Value based on latest NOSH - 256,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.68 0.67 0.65 0.58 0.56 0.52 0.51 21.12%
EPS 0.23 0.23 0.22 0.20 0.19 0.17 0.15 32.93%
DPS 0.14 0.14 0.06 0.07 0.07 0.08 0.00 -
NAPS 0.0093 0.899 0.7294 0.0065 0.00 0.00 0.0051 49.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.44 0.45 0.14 0.15 0.16 0.17 2.06 -
P/RPS 5.07 5.22 0.74 0.86 0.71 0.67 6.65 -16.53%
P/EPS 15.00 15.00 2.19 2.54 2.11 2.02 23.41 -25.65%
EY 6.67 6.67 45.71 39.33 47.50 49.41 4.27 34.59%
DY 4.15 4.04 13.14 13.33 16.67 23.53 0.00 -
P/NAPS 3.73 0.04 0.01 0.77 0.00 0.00 6.65 -31.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 -
Price 0.43 0.38 0.13 0.86 0.95 0.18 1.00 -
P/RPS 4.95 4.40 0.69 4.92 4.20 0.71 3.23 32.88%
P/EPS 14.66 12.67 2.03 14.58 12.50 2.14 11.36 18.51%
EY 6.82 7.89 49.23 6.86 8.00 46.67 8.80 -15.61%
DY 4.25 4.79 14.15 2.33 2.81 22.22 0.00 -
P/NAPS 3.64 0.03 0.01 4.41 0.00 0.00 3.23 8.28%

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