[MYEG] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 8.36%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 99,337 87,738 81,624 76,484 74,228 70,506 64,248 33.74%
PBT 45,014 39,722 34,264 34,391 32,281 29,362 26,164 43.62%
Tax -368 -230 -100 458 -121 -132 -148 83.63%
NP 44,646 39,492 34,164 34,849 32,160 29,230 26,016 43.38%
-
NP to SH 44,648 39,492 34,164 34,849 32,160 29,230 26,016 43.38%
-
Tax Rate 0.82% 0.58% 0.29% -1.33% 0.37% 0.45% 0.57% -
Total Cost 54,690 48,246 47,460 41,635 42,068 41,276 38,232 26.98%
-
Net Worth 166,114 158,626 152,456 142,602 136,639 129,255 123,398 21.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,986 5,983 - 10,862 4,019 5,846 - -
Div Payout % 8.93% 15.15% - 31.17% 12.50% 20.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 166,114 158,626 152,456 142,602 136,639 129,255 123,398 21.93%
NOSH 597,964 598,363 610,071 603,482 602,999 584,600 591,272 0.75%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 44.94% 45.01% 41.86% 45.56% 43.33% 41.46% 40.49% -
ROE 26.88% 24.90% 22.41% 24.44% 23.54% 22.61% 21.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.61 14.66 13.38 12.67 12.31 12.06 10.87 32.70%
EPS 7.47 6.60 5.60 5.90 5.33 5.00 4.40 42.35%
DPS 0.67 1.00 0.00 1.80 0.67 1.00 0.00 -
NAPS 0.2778 0.2651 0.2499 0.2363 0.2266 0.2211 0.2087 21.02%
Adjusted Per Share Value based on latest NOSH - 604,555
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.30 1.15 1.07 1.00 0.97 0.92 0.84 33.83%
EPS 0.59 0.52 0.45 0.46 0.42 0.38 0.34 44.45%
DPS 0.05 0.08 0.00 0.14 0.05 0.08 0.00 -
NAPS 0.0218 0.0208 0.02 0.0187 0.0179 0.0169 0.0162 21.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.83 2.66 1.96 1.55 0.815 0.79 0.75 -
P/RPS 17.04 18.14 14.65 12.23 6.62 6.55 6.90 82.80%
P/EPS 37.90 40.30 35.00 26.84 15.28 15.80 17.05 70.40%
EY 2.64 2.48 2.86 3.73 6.54 6.33 5.87 -41.32%
DY 0.24 0.38 0.00 1.16 0.82 1.27 0.00 -
P/NAPS 10.19 10.03 7.84 6.56 3.60 3.57 3.59 100.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 -
Price 2.55 2.92 2.52 1.83 1.32 0.75 0.70 -
P/RPS 15.35 19.91 18.83 14.44 10.72 6.22 6.44 78.53%
P/EPS 34.15 44.24 45.00 31.69 24.75 15.00 15.91 66.47%
EY 2.93 2.26 2.22 3.16 4.04 6.67 6.29 -39.93%
DY 0.26 0.34 0.00 0.98 0.51 1.33 0.00 -
P/NAPS 9.18 11.01 10.08 7.74 5.83 3.39 3.35 95.94%

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