[MYEG] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 6.33%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 74,228 70,506 64,248 66,924 65,934 62,222 56,768 19.55%
PBT 32,281 29,362 26,164 27,597 25,817 24,258 21,620 30.60%
Tax -121 -132 -148 -265 -112 -108 -116 2.85%
NP 32,160 29,230 26,016 27,332 25,705 24,150 21,504 30.74%
-
NP to SH 32,160 29,230 26,016 27,332 25,705 24,150 21,504 30.74%
-
Tax Rate 0.37% 0.45% 0.57% 0.96% 0.43% 0.45% 0.54% -
Total Cost 42,068 41,276 38,232 39,592 40,229 38,072 35,264 12.46%
-
Net Worth 136,639 129,255 123,398 117,289 115,011 108,675 104,593 19.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,019 5,846 - 8,318 4,016 6,037 - -
Div Payout % 12.50% 20.00% - 30.43% 15.62% 25.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 136,639 129,255 123,398 117,289 115,011 108,675 104,593 19.48%
NOSH 602,999 584,600 591,272 594,173 602,468 603,750 597,333 0.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 43.33% 41.46% 40.49% 40.84% 38.99% 38.81% 37.88% -
ROE 23.54% 22.61% 21.08% 23.30% 22.35% 22.22% 20.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.31 12.06 10.87 11.26 10.94 10.31 9.50 18.83%
EPS 5.33 5.00 4.40 4.60 4.27 4.00 3.60 29.87%
DPS 0.67 1.00 0.00 1.40 0.67 1.00 0.00 -
NAPS 0.2266 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 18.73%
Adjusted Per Share Value based on latest NOSH - 619,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.97 0.92 0.84 0.88 0.86 0.82 0.74 19.75%
EPS 0.42 0.38 0.34 0.36 0.34 0.32 0.28 31.00%
DPS 0.05 0.08 0.00 0.11 0.05 0.08 0.00 -
NAPS 0.0179 0.0169 0.0162 0.0154 0.0151 0.0142 0.0137 19.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.815 0.79 0.75 0.58 0.65 0.64 0.60 -
P/RPS 6.62 6.55 6.90 5.15 5.94 6.21 6.31 3.24%
P/EPS 15.28 15.80 17.05 12.61 15.23 16.00 16.67 -5.63%
EY 6.54 6.33 5.87 7.93 6.56 6.25 6.00 5.90%
DY 0.82 1.27 0.00 2.41 1.03 1.56 0.00 -
P/NAPS 3.60 3.57 3.59 2.94 3.40 3.56 3.43 3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.32 0.75 0.70 0.87 0.58 0.68 0.61 -
P/RPS 10.72 6.22 6.44 7.72 5.30 6.60 6.42 40.70%
P/EPS 24.75 15.00 15.91 18.91 13.59 17.00 16.94 28.72%
EY 4.04 6.67 6.29 5.29 7.36 5.88 5.90 -22.29%
DY 0.51 1.33 0.00 1.61 1.15 1.47 0.00 -
P/NAPS 5.83 3.39 3.35 4.41 3.04 3.78 3.48 41.01%

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