[MYEG] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -4.81%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,484 74,228 70,506 64,248 66,924 65,934 62,222 14.76%
PBT 34,391 32,281 29,362 26,164 27,597 25,817 24,258 26.22%
Tax 458 -121 -132 -148 -265 -112 -108 -
NP 34,849 32,160 29,230 26,016 27,332 25,705 24,150 27.72%
-
NP to SH 34,849 32,160 29,230 26,016 27,332 25,705 24,150 27.72%
-
Tax Rate -1.33% 0.37% 0.45% 0.57% 0.96% 0.43% 0.45% -
Total Cost 41,635 42,068 41,276 38,232 39,592 40,229 38,072 6.15%
-
Net Worth 142,602 136,639 129,255 123,398 117,289 115,011 108,675 19.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,862 4,019 5,846 - 8,318 4,016 6,037 47.98%
Div Payout % 31.17% 12.50% 20.00% - 30.43% 15.62% 25.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 142,602 136,639 129,255 123,398 117,289 115,011 108,675 19.87%
NOSH 603,482 602,999 584,600 591,272 594,173 602,468 603,750 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 45.56% 43.33% 41.46% 40.49% 40.84% 38.99% 38.81% -
ROE 24.44% 23.54% 22.61% 21.08% 23.30% 22.35% 22.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.67 12.31 12.06 10.87 11.26 10.94 10.31 14.74%
EPS 5.90 5.33 5.00 4.40 4.60 4.27 4.00 29.60%
DPS 1.80 0.67 1.00 0.00 1.40 0.67 1.00 48.02%
NAPS 0.2363 0.2266 0.2211 0.2087 0.1974 0.1909 0.18 19.91%
Adjusted Per Share Value based on latest NOSH - 591,272
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.00 0.97 0.92 0.84 0.88 0.86 0.82 14.15%
EPS 0.46 0.42 0.38 0.34 0.36 0.34 0.32 27.39%
DPS 0.14 0.05 0.08 0.00 0.11 0.05 0.08 45.26%
NAPS 0.0187 0.0179 0.0169 0.0162 0.0154 0.0151 0.0142 20.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.55 0.815 0.79 0.75 0.58 0.65 0.64 -
P/RPS 12.23 6.62 6.55 6.90 5.15 5.94 6.21 57.18%
P/EPS 26.84 15.28 15.80 17.05 12.61 15.23 16.00 41.22%
EY 3.73 6.54 6.33 5.87 7.93 6.56 6.25 -29.13%
DY 1.16 0.82 1.27 0.00 2.41 1.03 1.56 -17.93%
P/NAPS 6.56 3.60 3.57 3.59 2.94 3.40 3.56 50.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 -
Price 1.83 1.32 0.75 0.70 0.87 0.58 0.68 -
P/RPS 14.44 10.72 6.22 6.44 7.72 5.30 6.60 68.61%
P/EPS 31.69 24.75 15.00 15.91 18.91 13.59 17.00 51.52%
EY 3.16 4.04 6.67 6.29 5.29 7.36 5.88 -33.92%
DY 0.98 0.51 1.33 0.00 1.61 1.15 1.47 -23.70%
P/NAPS 7.74 5.83 3.39 3.35 4.41 3.04 3.78 61.32%

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