[MYEG] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -1.35%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,994 56,874 54,392 52,480 51,614 50,980 48,972 14.50%
PBT 20,202 18,590 18,068 17,315 17,556 17,844 16,792 13.12%
Tax -168 -174 -188 -151 -154 -146 -188 -7.23%
NP 20,034 18,416 17,880 17,164 17,401 17,698 16,604 13.34%
-
NP to SH 20,061 18,456 17,920 17,198 17,433 17,726 16,644 13.26%
-
Tax Rate 0.83% 0.94% 1.04% 0.87% 0.88% 0.82% 1.12% -
Total Cost 39,960 38,458 36,512 35,316 34,213 33,282 32,368 15.09%
-
Net Worth 81,850 77,515 78,720 68,791 70,129 6,794,966 5,513,325 -93.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,012 6,152 - 10,793 10,856 10,753 4,785 -11.09%
Div Payout % 20.00% 33.33% - 62.76% 62.27% 60.67% 28.75% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,850 77,515 78,720 68,791 70,129 6,794,966 5,513,325 -93.97%
NOSH 601,840 615,200 640,000 593,034 594,318 590,866 260,062 75.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.39% 32.38% 32.87% 32.71% 33.71% 34.72% 33.91% -
ROE 24.51% 23.81% 22.76% 25.00% 24.86% 0.26% 0.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.97 9.24 8.50 8.85 8.68 8.63 18.83 -34.57%
EPS 3.33 3.00 2.80 2.90 2.93 3.00 6.40 -35.33%
DPS 0.67 1.00 0.00 1.82 1.83 1.82 1.84 -49.03%
NAPS 0.136 0.126 0.123 0.116 0.118 11.50 21.20 -96.55%
Adjusted Per Share Value based on latest NOSH - 589,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.79 0.75 0.72 0.69 0.68 0.67 0.65 13.90%
EPS 0.27 0.24 0.24 0.23 0.23 0.23 0.22 14.64%
DPS 0.05 0.08 0.00 0.14 0.14 0.14 0.06 -11.45%
NAPS 0.0108 0.0103 0.0104 0.0091 0.0093 0.899 0.7294 -93.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.44 0.44 0.44 0.45 0.14 -
P/RPS 4.41 4.76 5.18 4.97 5.07 5.22 0.74 229.06%
P/EPS 13.20 14.67 15.71 15.17 15.00 15.00 2.19 231.55%
EY 7.58 6.82 6.36 6.59 6.67 6.67 45.71 -69.84%
DY 1.52 2.27 0.00 4.14 4.15 4.04 13.14 -76.29%
P/NAPS 3.24 3.49 3.58 3.79 3.73 0.04 0.01 4633.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.57 0.43 0.44 0.44 0.43 0.38 0.13 -
P/RPS 5.72 4.65 5.18 4.97 4.95 4.40 0.69 310.13%
P/EPS 17.10 14.33 15.71 15.17 14.66 12.67 2.03 314.53%
EY 5.85 6.98 6.36 6.59 6.82 7.89 49.23 -75.86%
DY 1.17 2.33 0.00 4.14 4.25 4.79 14.15 -81.04%
P/NAPS 4.19 3.41 3.58 3.79 3.64 0.03 0.01 5520.05%

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