[MYEG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.35%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 81,624 76,484 74,228 70,506 64,248 66,924 65,934 15.27%
PBT 34,264 34,391 32,281 29,362 26,164 27,597 25,817 20.74%
Tax -100 458 -121 -132 -148 -265 -112 -7.27%
NP 34,164 34,849 32,160 29,230 26,016 27,332 25,705 20.86%
-
NP to SH 34,164 34,849 32,160 29,230 26,016 27,332 25,705 20.86%
-
Tax Rate 0.29% -1.33% 0.37% 0.45% 0.57% 0.96% 0.43% -
Total Cost 47,460 41,635 42,068 41,276 38,232 39,592 40,229 11.63%
-
Net Worth 152,456 142,602 136,639 129,255 123,398 117,289 115,011 20.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 10,862 4,019 5,846 - 8,318 4,016 -
Div Payout % - 31.17% 12.50% 20.00% - 30.43% 15.62% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,456 142,602 136,639 129,255 123,398 117,289 115,011 20.65%
NOSH 610,071 603,482 602,999 584,600 591,272 594,173 602,468 0.83%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 41.86% 45.56% 43.33% 41.46% 40.49% 40.84% 38.99% -
ROE 22.41% 24.44% 23.54% 22.61% 21.08% 23.30% 22.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.38 12.67 12.31 12.06 10.87 11.26 10.94 14.35%
EPS 5.60 5.90 5.33 5.00 4.40 4.60 4.27 19.79%
DPS 0.00 1.80 0.67 1.00 0.00 1.40 0.67 -
NAPS 0.2499 0.2363 0.2266 0.2211 0.2087 0.1974 0.1909 19.64%
Adjusted Per Share Value based on latest NOSH - 579,428
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.07 1.00 0.97 0.92 0.84 0.88 0.86 15.66%
EPS 0.45 0.46 0.42 0.38 0.34 0.36 0.34 20.52%
DPS 0.00 0.14 0.05 0.08 0.00 0.11 0.05 -
NAPS 0.02 0.0187 0.0179 0.0169 0.0162 0.0154 0.0151 20.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.55 0.815 0.79 0.75 0.58 0.65 -
P/RPS 14.65 12.23 6.62 6.55 6.90 5.15 5.94 82.44%
P/EPS 35.00 26.84 15.28 15.80 17.05 12.61 15.23 74.05%
EY 2.86 3.73 6.54 6.33 5.87 7.93 6.56 -42.47%
DY 0.00 1.16 0.82 1.27 0.00 2.41 1.03 -
P/NAPS 7.84 6.56 3.60 3.57 3.59 2.94 3.40 74.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 -
Price 2.52 1.83 1.32 0.75 0.70 0.87 0.58 -
P/RPS 18.83 14.44 10.72 6.22 6.44 7.72 5.30 132.65%
P/EPS 45.00 31.69 24.75 15.00 15.91 18.91 13.59 121.99%
EY 2.22 3.16 4.04 6.67 6.29 5.29 7.36 -54.99%
DY 0.00 0.98 0.51 1.33 0.00 1.61 1.15 -
P/NAPS 10.08 7.74 5.83 3.39 3.35 4.41 3.04 122.19%

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