[MYEG] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.99%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 48,020 46,018 59,994 56,874 54,392 52,480 51,614 -4.69%
PBT 11,360 21,009 20,202 18,590 18,068 17,315 17,556 -25.16%
Tax -156 -157 -168 -174 -188 -151 -154 0.86%
NP 11,204 20,852 20,034 18,416 17,880 17,164 17,401 -25.41%
-
NP to SH 11,204 20,872 20,061 18,456 17,920 17,198 17,433 -25.50%
-
Tax Rate 1.37% 0.75% 0.83% 0.94% 1.04% 0.87% 0.88% -
Total Cost 36,816 25,166 39,960 38,458 36,512 35,316 34,213 5.00%
-
Net Worth 81,341 83,845 81,850 77,515 78,720 68,791 70,129 10.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,981 4,012 6,152 - 10,793 10,856 -
Div Payout % - 14.29% 20.00% 33.33% - 62.76% 62.27% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 81,341 83,845 81,850 77,515 78,720 68,791 70,129 10.38%
NOSH 560,200 596,342 601,840 615,200 640,000 593,034 594,318 -3.86%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.33% 45.31% 33.39% 32.38% 32.87% 32.71% 33.71% -
ROE 13.77% 24.89% 24.51% 23.81% 22.76% 25.00% 24.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.57 7.72 9.97 9.24 8.50 8.85 8.68 -0.84%
EPS 2.00 3.50 3.33 3.00 2.80 2.90 2.93 -22.45%
DPS 0.00 0.50 0.67 1.00 0.00 1.82 1.83 -
NAPS 0.1452 0.1406 0.136 0.126 0.123 0.116 0.118 14.81%
Adjusted Per Share Value based on latest NOSH - 593,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.63 0.60 0.79 0.75 0.71 0.69 0.68 -4.95%
EPS 0.15 0.27 0.26 0.24 0.23 0.23 0.23 -24.77%
DPS 0.00 0.04 0.05 0.08 0.00 0.14 0.14 -
NAPS 0.0107 0.011 0.0107 0.0102 0.0103 0.009 0.0092 10.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.76 0.44 0.44 0.44 0.44 0.44 -
P/RPS 9.33 9.85 4.41 4.76 5.18 4.97 5.07 50.11%
P/EPS 40.00 21.71 13.20 14.67 15.71 15.17 15.00 92.18%
EY 2.50 4.61 7.58 6.82 6.36 6.59 6.67 -47.98%
DY 0.00 0.66 1.52 2.27 0.00 4.14 4.15 -
P/NAPS 5.51 5.41 3.24 3.49 3.58 3.79 3.73 29.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.74 0.72 0.57 0.43 0.44 0.44 0.43 -
P/RPS 8.63 9.33 5.72 4.65 5.18 4.97 4.95 44.80%
P/EPS 37.00 20.57 17.10 14.33 15.71 15.17 14.66 85.26%
EY 2.70 4.86 5.85 6.98 6.36 6.59 6.82 -46.05%
DY 0.00 0.69 1.17 2.33 0.00 4.14 4.25 -
P/NAPS 5.10 5.12 4.19 3.41 3.58 3.79 3.64 25.18%

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