[MYEG] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -46.32%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 58,833 54,580 50,700 48,020 46,018 59,994 56,874 2.28%
PBT 22,960 19,997 17,368 11,360 21,009 20,202 18,590 15.15%
Tax -830 -136 -144 -156 -157 -168 -174 184.18%
NP 22,130 19,861 17,224 11,204 20,852 20,034 18,416 13.06%
-
NP to SH 22,130 19,861 17,224 11,204 20,872 20,061 18,456 12.90%
-
Tax Rate 3.61% 0.68% 0.83% 1.37% 0.75% 0.83% 0.94% -
Total Cost 36,703 34,718 33,476 36,816 25,166 39,960 38,458 -3.07%
-
Net Worth 99,901 94,976 95,347 81,341 83,845 81,850 77,515 18.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,604 3,972 - - 2,981 4,012 6,152 4.85%
Div Payout % 29.84% 20.00% - - 14.29% 20.00% 33.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 99,901 94,976 95,347 81,341 83,845 81,850 77,515 18.48%
NOSH 600,368 595,840 615,142 560,200 596,342 601,840 615,200 -1.61%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 37.61% 36.39% 33.97% 23.33% 45.31% 33.39% 32.38% -
ROE 22.15% 20.91% 18.06% 13.77% 24.89% 24.51% 23.81% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.80 9.16 8.24 8.57 7.72 9.97 9.24 4.01%
EPS 3.70 3.33 2.80 2.00 3.50 3.33 3.00 15.05%
DPS 1.10 0.67 0.00 0.00 0.50 0.67 1.00 6.57%
NAPS 0.1664 0.1594 0.155 0.1452 0.1406 0.136 0.126 20.43%
Adjusted Per Share Value based on latest NOSH - 560,200
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.77 0.72 0.66 0.63 0.60 0.79 0.75 1.77%
EPS 0.29 0.26 0.23 0.15 0.27 0.26 0.24 13.48%
DPS 0.09 0.05 0.00 0.00 0.04 0.05 0.08 8.19%
NAPS 0.0131 0.0124 0.0125 0.0107 0.011 0.0107 0.0102 18.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.71 0.81 0.80 0.80 0.76 0.44 0.44 -
P/RPS 7.25 8.84 9.71 9.33 9.85 4.41 4.76 32.48%
P/EPS 19.26 24.30 28.57 40.00 21.71 13.20 14.67 19.95%
EY 5.19 4.12 3.50 2.50 4.61 7.58 6.82 -16.68%
DY 1.55 0.82 0.00 0.00 0.66 1.52 2.27 -22.51%
P/NAPS 4.27 5.08 5.16 5.51 5.41 3.24 3.49 14.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.61 0.75 0.76 0.74 0.72 0.57 0.43 -
P/RPS 6.22 8.19 9.22 8.63 9.33 5.72 4.65 21.46%
P/EPS 16.55 22.50 27.14 37.00 20.57 17.10 14.33 10.10%
EY 6.04 4.44 3.68 2.70 4.86 5.85 6.98 -9.21%
DY 1.80 0.89 0.00 0.00 0.69 1.17 2.33 -15.84%
P/NAPS 3.67 4.71 4.90 5.10 5.12 4.19 3.41 5.03%

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