[MYEG] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.2%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 46,018 59,994 56,874 54,392 52,480 51,614 50,980 -6.61%
PBT 21,009 20,202 18,590 18,068 17,315 17,556 17,844 11.53%
Tax -157 -168 -174 -188 -151 -154 -146 4.97%
NP 20,852 20,034 18,416 17,880 17,164 17,401 17,698 11.58%
-
NP to SH 20,872 20,061 18,456 17,920 17,198 17,433 17,726 11.54%
-
Tax Rate 0.75% 0.83% 0.94% 1.04% 0.87% 0.88% 0.82% -
Total Cost 25,166 39,960 38,458 36,512 35,316 34,213 33,282 -17.04%
-
Net Worth 83,845 81,850 77,515 78,720 68,791 70,129 6,794,966 -94.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,981 4,012 6,152 - 10,793 10,856 10,753 -57.58%
Div Payout % 14.29% 20.00% 33.33% - 62.76% 62.27% 60.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 83,845 81,850 77,515 78,720 68,791 70,129 6,794,966 -94.70%
NOSH 596,342 601,840 615,200 640,000 593,034 594,318 590,866 0.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 45.31% 33.39% 32.38% 32.87% 32.71% 33.71% 34.72% -
ROE 24.89% 24.51% 23.81% 22.76% 25.00% 24.86% 0.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.72 9.97 9.24 8.50 8.85 8.68 8.63 -7.17%
EPS 3.50 3.33 3.00 2.80 2.90 2.93 3.00 10.85%
DPS 0.50 0.67 1.00 0.00 1.82 1.83 1.82 -57.83%
NAPS 0.1406 0.136 0.126 0.123 0.116 0.118 11.50 -94.73%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.60 0.79 0.75 0.71 0.69 0.68 0.67 -7.11%
EPS 0.27 0.26 0.24 0.23 0.23 0.23 0.23 11.31%
DPS 0.04 0.05 0.08 0.00 0.14 0.14 0.14 -56.71%
NAPS 0.011 0.0107 0.0102 0.0103 0.009 0.0092 0.8906 -94.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.44 0.44 0.44 0.44 0.44 0.45 -
P/RPS 9.85 4.41 4.76 5.18 4.97 5.07 5.22 52.87%
P/EPS 21.71 13.20 14.67 15.71 15.17 15.00 15.00 28.03%
EY 4.61 7.58 6.82 6.36 6.59 6.67 6.67 -21.88%
DY 0.66 1.52 2.27 0.00 4.14 4.15 4.04 -70.21%
P/NAPS 5.41 3.24 3.49 3.58 3.79 3.73 0.04 2558.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.72 0.57 0.43 0.44 0.44 0.43 0.38 -
P/RPS 9.33 5.72 4.65 5.18 4.97 4.95 4.40 65.27%
P/EPS 20.57 17.10 14.33 15.71 15.17 14.66 12.67 38.25%
EY 4.86 5.85 6.98 6.36 6.59 6.82 7.89 -27.66%
DY 0.69 1.17 2.33 0.00 4.14 4.25 4.79 -72.61%
P/NAPS 5.12 4.19 3.41 3.58 3.79 3.64 0.03 3005.89%

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