[MYEG] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 15.6%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 110,880 109,872 99,337 87,738 81,624 76,484 74,228 30.64%
PBT 48,520 50,710 45,014 39,722 34,264 34,391 32,281 31.18%
Tax -424 -597 -368 -230 -100 458 -121 130.52%
NP 48,096 50,113 44,646 39,492 34,164 34,849 32,160 30.74%
-
NP to SH 48,168 50,113 44,648 39,492 34,164 34,849 32,160 30.87%
-
Tax Rate 0.87% 1.18% 0.82% 0.58% 0.29% -1.33% 0.37% -
Total Cost 62,784 59,759 54,690 48,246 47,460 41,635 42,068 30.56%
-
Net Worth 192,611 176,574 166,114 158,626 152,456 142,602 136,639 25.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 14,739 3,986 5,983 - 10,862 4,019 -
Div Payout % - 29.41% 8.93% 15.15% - 31.17% 12.50% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 192,611 176,574 166,114 158,626 152,456 142,602 136,639 25.69%
NOSH 602,100 589,564 597,964 598,363 610,071 603,482 602,999 -0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.38% 45.61% 44.94% 45.01% 41.86% 45.56% 43.33% -
ROE 25.01% 28.38% 26.88% 24.90% 22.41% 24.44% 23.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.42 18.64 16.61 14.66 13.38 12.67 12.31 30.79%
EPS 8.00 8.50 7.47 6.60 5.60 5.90 5.33 31.05%
DPS 0.00 2.50 0.67 1.00 0.00 1.80 0.67 -
NAPS 0.3199 0.2995 0.2778 0.2651 0.2499 0.2363 0.2266 25.81%
Adjusted Per Share Value based on latest NOSH - 589,736
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.45 1.44 1.30 1.15 1.07 1.00 0.97 30.70%
EPS 0.63 0.66 0.59 0.52 0.45 0.46 0.42 31.00%
DPS 0.00 0.19 0.05 0.08 0.00 0.14 0.05 -
NAPS 0.0252 0.0231 0.0218 0.0208 0.02 0.0187 0.0179 25.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.77 3.04 2.83 2.66 1.96 1.55 0.815 -
P/RPS 20.47 16.31 17.04 18.14 14.65 12.23 6.62 112.10%
P/EPS 47.13 35.76 37.90 40.30 35.00 26.84 15.28 111.74%
EY 2.12 2.80 2.64 2.48 2.86 3.73 6.54 -52.77%
DY 0.00 0.82 0.24 0.38 0.00 1.16 0.82 -
P/NAPS 11.78 10.15 10.19 10.03 7.84 6.56 3.60 120.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 -
Price 4.25 2.80 2.55 2.92 2.52 1.83 1.32 -
P/RPS 23.08 15.02 15.35 19.91 18.83 14.44 10.72 66.65%
P/EPS 53.12 32.94 34.15 44.24 45.00 31.69 24.75 66.31%
EY 1.88 3.04 2.93 2.26 2.22 3.16 4.04 -39.92%
DY 0.00 0.89 0.26 0.34 0.00 0.98 0.51 -
P/NAPS 13.29 9.35 9.18 11.01 10.08 7.74 5.83 73.12%

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