[MYEG] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 11.42%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 65,934 62,222 56,768 58,833 54,580 50,700 48,020 23.51%
PBT 25,817 24,258 21,620 22,960 19,997 17,368 11,360 72.76%
Tax -112 -108 -116 -830 -136 -144 -156 -19.80%
NP 25,705 24,150 21,504 22,130 19,861 17,224 11,204 73.86%
-
NP to SH 25,705 24,150 21,504 22,130 19,861 17,224 11,204 73.86%
-
Tax Rate 0.43% 0.45% 0.54% 3.61% 0.68% 0.83% 1.37% -
Total Cost 40,229 38,072 35,264 36,703 34,718 33,476 36,816 6.08%
-
Net Worth 115,011 108,675 104,593 99,901 94,976 95,347 81,341 25.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,016 6,037 - 6,604 3,972 - - -
Div Payout % 15.62% 25.00% - 29.84% 20.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 115,011 108,675 104,593 99,901 94,976 95,347 81,341 25.94%
NOSH 602,468 603,750 597,333 600,368 595,840 615,142 560,200 4.96%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 38.99% 38.81% 37.88% 37.61% 36.39% 33.97% 23.33% -
ROE 22.35% 22.22% 20.56% 22.15% 20.91% 18.06% 13.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.94 10.31 9.50 9.80 9.16 8.24 8.57 17.65%
EPS 4.27 4.00 3.60 3.70 3.33 2.80 2.00 65.72%
DPS 0.67 1.00 0.00 1.10 0.67 0.00 0.00 -
NAPS 0.1909 0.18 0.1751 0.1664 0.1594 0.155 0.1452 19.99%
Adjusted Per Share Value based on latest NOSH - 609,076
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.86 0.82 0.74 0.77 0.72 0.66 0.63 23.03%
EPS 0.34 0.32 0.28 0.29 0.26 0.23 0.15 72.46%
DPS 0.05 0.08 0.00 0.09 0.05 0.00 0.00 -
NAPS 0.0151 0.0142 0.0137 0.0131 0.0124 0.0125 0.0107 25.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.64 0.60 0.71 0.81 0.80 0.80 -
P/RPS 5.94 6.21 6.31 7.25 8.84 9.71 9.33 -25.97%
P/EPS 15.23 16.00 16.67 19.26 24.30 28.57 40.00 -47.43%
EY 6.56 6.25 6.00 5.19 4.12 3.50 2.50 90.13%
DY 1.03 1.56 0.00 1.55 0.82 0.00 0.00 -
P/NAPS 3.40 3.56 3.43 4.27 5.08 5.16 5.51 -27.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.58 0.68 0.61 0.61 0.75 0.76 0.74 -
P/RPS 5.30 6.60 6.42 6.22 8.19 9.22 8.63 -27.72%
P/EPS 13.59 17.00 16.94 16.55 22.50 27.14 37.00 -48.68%
EY 7.36 5.88 5.90 6.04 4.44 3.68 2.70 95.01%
DY 1.15 1.47 0.00 1.80 0.89 0.00 0.00 -
P/NAPS 3.04 3.78 3.48 3.67 4.71 4.90 5.10 -29.15%

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