[MYEG] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 12.3%
YoY- 40.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,248 66,924 65,934 62,222 56,768 58,833 54,580 11.45%
PBT 26,164 27,597 25,817 24,258 21,620 22,960 19,997 19.56%
Tax -148 -265 -112 -108 -116 -830 -136 5.78%
NP 26,016 27,332 25,705 24,150 21,504 22,130 19,861 19.65%
-
NP to SH 26,016 27,332 25,705 24,150 21,504 22,130 19,861 19.65%
-
Tax Rate 0.57% 0.96% 0.43% 0.45% 0.54% 3.61% 0.68% -
Total Cost 38,232 39,592 40,229 38,072 35,264 36,703 34,718 6.61%
-
Net Worth 123,398 117,289 115,011 108,675 104,593 99,901 94,976 19.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,318 4,016 6,037 - 6,604 3,972 -
Div Payout % - 30.43% 15.62% 25.00% - 29.84% 20.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,398 117,289 115,011 108,675 104,593 99,901 94,976 19.01%
NOSH 591,272 594,173 602,468 603,750 597,333 600,368 595,840 -0.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 40.49% 40.84% 38.99% 38.81% 37.88% 37.61% 36.39% -
ROE 21.08% 23.30% 22.35% 22.22% 20.56% 22.15% 20.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.87 11.26 10.94 10.31 9.50 9.80 9.16 12.05%
EPS 4.40 4.60 4.27 4.00 3.60 3.70 3.33 20.35%
DPS 0.00 1.40 0.67 1.00 0.00 1.10 0.67 -
NAPS 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 0.1594 19.62%
Adjusted Per Share Value based on latest NOSH - 609,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.84 0.88 0.86 0.82 0.74 0.77 0.72 10.79%
EPS 0.34 0.36 0.34 0.32 0.28 0.29 0.26 19.52%
DPS 0.00 0.11 0.05 0.08 0.00 0.09 0.05 -
NAPS 0.0162 0.0154 0.0151 0.0142 0.0137 0.0131 0.0124 19.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.58 0.65 0.64 0.60 0.71 0.81 -
P/RPS 6.90 5.15 5.94 6.21 6.31 7.25 8.84 -15.18%
P/EPS 17.05 12.61 15.23 16.00 16.67 19.26 24.30 -20.98%
EY 5.87 7.93 6.56 6.25 6.00 5.19 4.12 26.53%
DY 0.00 2.41 1.03 1.56 0.00 1.55 0.82 -
P/NAPS 3.59 2.94 3.40 3.56 3.43 4.27 5.08 -20.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.70 0.87 0.58 0.68 0.61 0.61 0.75 -
P/RPS 6.44 7.72 5.30 6.60 6.42 6.22 8.19 -14.77%
P/EPS 15.91 18.91 13.59 17.00 16.94 16.55 22.50 -20.57%
EY 6.29 5.29 7.36 5.88 5.90 6.04 4.44 26.05%
DY 0.00 1.61 1.15 1.47 0.00 1.80 0.89 -
P/NAPS 3.35 4.41 3.04 3.78 3.48 3.67 4.71 -20.27%

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