[MYEG] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1.97%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 109,872 99,337 87,738 81,624 76,484 74,228 70,506 34.52%
PBT 50,710 45,014 39,722 34,264 34,391 32,281 29,362 44.09%
Tax -597 -368 -230 -100 458 -121 -132 174.24%
NP 50,113 44,646 39,492 34,164 34,849 32,160 29,230 43.38%
-
NP to SH 50,113 44,648 39,492 34,164 34,849 32,160 29,230 43.38%
-
Tax Rate 1.18% 0.82% 0.58% 0.29% -1.33% 0.37% 0.45% -
Total Cost 59,759 54,690 48,246 47,460 41,635 42,068 41,276 28.06%
-
Net Worth 176,574 166,114 158,626 152,456 142,602 136,639 129,255 23.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,739 3,986 5,983 - 10,862 4,019 5,846 85.55%
Div Payout % 29.41% 8.93% 15.15% - 31.17% 12.50% 20.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 176,574 166,114 158,626 152,456 142,602 136,639 129,255 23.18%
NOSH 589,564 597,964 598,363 610,071 603,482 602,999 584,600 0.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 45.61% 44.94% 45.01% 41.86% 45.56% 43.33% 41.46% -
ROE 28.38% 26.88% 24.90% 22.41% 24.44% 23.54% 22.61% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.64 16.61 14.66 13.38 12.67 12.31 12.06 33.78%
EPS 8.50 7.47 6.60 5.60 5.90 5.33 5.00 42.57%
DPS 2.50 0.67 1.00 0.00 1.80 0.67 1.00 84.51%
NAPS 0.2995 0.2778 0.2651 0.2499 0.2363 0.2266 0.2211 22.49%
Adjusted Per Share Value based on latest NOSH - 610,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.44 1.30 1.15 1.07 1.00 0.97 0.92 34.91%
EPS 0.66 0.59 0.52 0.45 0.46 0.42 0.38 44.63%
DPS 0.19 0.05 0.08 0.00 0.14 0.05 0.08 78.29%
NAPS 0.0231 0.0218 0.0208 0.02 0.0187 0.0179 0.0169 23.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.04 2.83 2.66 1.96 1.55 0.815 0.79 -
P/RPS 16.31 17.04 18.14 14.65 12.23 6.62 6.55 84.02%
P/EPS 35.76 37.90 40.30 35.00 26.84 15.28 15.80 72.64%
EY 2.80 2.64 2.48 2.86 3.73 6.54 6.33 -42.03%
DY 0.82 0.24 0.38 0.00 1.16 0.82 1.27 -25.35%
P/NAPS 10.15 10.19 10.03 7.84 6.56 3.60 3.57 101.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 -
Price 2.80 2.55 2.92 2.52 1.83 1.32 0.75 -
P/RPS 15.02 15.35 19.91 18.83 14.44 10.72 6.22 80.28%
P/EPS 32.94 34.15 44.24 45.00 31.69 24.75 15.00 69.19%
EY 3.04 2.93 2.26 2.22 3.16 4.04 6.67 -40.86%
DY 0.89 0.26 0.34 0.00 0.98 0.51 1.33 -23.55%
P/NAPS 9.35 9.18 11.01 10.08 7.74 5.83 3.39 97.03%

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