[MYEG] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.65%
YoY- 22.59%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,874 54,392 52,480 51,614 50,980 48,972 43,821 18.92%
PBT 18,590 18,068 17,315 17,556 17,844 16,792 14,825 16.23%
Tax -174 -188 -151 -154 -146 -188 -54 117.69%
NP 18,416 17,880 17,164 17,401 17,698 16,604 14,771 15.79%
-
NP to SH 18,456 17,920 17,198 17,433 17,726 16,644 14,778 15.92%
-
Tax Rate 0.94% 1.04% 0.87% 0.88% 0.82% 1.12% 0.36% -
Total Cost 38,458 36,512 35,316 34,213 33,282 32,368 29,050 20.50%
-
Net Worth 77,515 78,720 68,791 70,129 6,794,966 5,513,325 48,842 35.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,152 - 10,793 10,856 10,753 4,785 5,009 14.64%
Div Payout % 33.33% - 62.76% 62.27% 60.67% 28.75% 33.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,515 78,720 68,791 70,129 6,794,966 5,513,325 48,842 35.94%
NOSH 615,200 640,000 593,034 594,318 590,866 260,062 250,474 81.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 32.38% 32.87% 32.71% 33.71% 34.72% 33.91% 33.71% -
ROE 23.81% 22.76% 25.00% 24.86% 0.26% 0.30% 30.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.24 8.50 8.85 8.68 8.63 18.83 17.50 -34.59%
EPS 3.00 2.80 2.90 2.93 3.00 6.40 2.60 9.98%
DPS 1.00 0.00 1.82 1.83 1.82 1.84 2.00 -36.92%
NAPS 0.126 0.123 0.116 0.118 11.50 21.20 0.195 -25.19%
Adjusted Per Share Value based on latest NOSH - 601,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.75 0.71 0.69 0.68 0.67 0.64 0.57 20.01%
EPS 0.24 0.23 0.23 0.23 0.23 0.22 0.19 16.80%
DPS 0.08 0.00 0.14 0.14 0.14 0.06 0.07 9.28%
NAPS 0.0102 0.0103 0.009 0.0092 0.8906 0.7226 0.0064 36.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.44 0.44 0.44 0.45 0.14 0.15 -
P/RPS 4.76 5.18 4.97 5.07 5.22 0.74 0.86 211.92%
P/EPS 14.67 15.71 15.17 15.00 15.00 2.19 2.54 220.88%
EY 6.82 6.36 6.59 6.67 6.67 45.71 39.33 -68.80%
DY 2.27 0.00 4.14 4.15 4.04 13.14 13.33 -69.17%
P/NAPS 3.49 3.58 3.79 3.73 0.04 0.01 0.77 173.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.43 0.44 0.44 0.43 0.38 0.13 0.86 -
P/RPS 4.65 5.18 4.97 4.95 4.40 0.69 4.92 -3.68%
P/EPS 14.33 15.71 15.17 14.66 12.67 2.03 14.58 -1.14%
EY 6.98 6.36 6.59 6.82 7.89 49.23 6.86 1.15%
DY 2.33 0.00 4.14 4.25 4.79 14.15 2.33 0.00%
P/NAPS 3.41 3.58 3.79 3.64 0.03 0.01 4.41 -15.71%

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