[MYEG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 8.7%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,700 48,020 46,018 59,994 56,874 54,392 52,480 -2.26%
PBT 17,368 11,360 21,009 20,202 18,590 18,068 17,315 0.20%
Tax -144 -156 -157 -168 -174 -188 -151 -3.10%
NP 17,224 11,204 20,852 20,034 18,416 17,880 17,164 0.23%
-
NP to SH 17,224 11,204 20,872 20,061 18,456 17,920 17,198 0.10%
-
Tax Rate 0.83% 1.37% 0.75% 0.83% 0.94% 1.04% 0.87% -
Total Cost 33,476 36,816 25,166 39,960 38,458 36,512 35,316 -3.49%
-
Net Worth 95,347 81,341 83,845 81,850 77,515 78,720 68,791 24.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 2,981 4,012 6,152 - 10,793 -
Div Payout % - - 14.29% 20.00% 33.33% - 62.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,347 81,341 83,845 81,850 77,515 78,720 68,791 24.23%
NOSH 615,142 560,200 596,342 601,840 615,200 640,000 593,034 2.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 33.97% 23.33% 45.31% 33.39% 32.38% 32.87% 32.71% -
ROE 18.06% 13.77% 24.89% 24.51% 23.81% 22.76% 25.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.24 8.57 7.72 9.97 9.24 8.50 8.85 -4.63%
EPS 2.80 2.00 3.50 3.33 3.00 2.80 2.90 -2.30%
DPS 0.00 0.00 0.50 0.67 1.00 0.00 1.82 -
NAPS 0.155 0.1452 0.1406 0.136 0.126 0.123 0.116 21.25%
Adjusted Per Share Value based on latest NOSH - 581,800
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.66 0.63 0.60 0.79 0.75 0.71 0.69 -2.91%
EPS 0.23 0.15 0.27 0.26 0.24 0.23 0.23 0.00%
DPS 0.00 0.00 0.04 0.05 0.08 0.00 0.14 -
NAPS 0.0125 0.0107 0.011 0.0107 0.0102 0.0103 0.009 24.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.80 0.76 0.44 0.44 0.44 0.44 -
P/RPS 9.71 9.33 9.85 4.41 4.76 5.18 4.97 56.09%
P/EPS 28.57 40.00 21.71 13.20 14.67 15.71 15.17 52.32%
EY 3.50 2.50 4.61 7.58 6.82 6.36 6.59 -34.34%
DY 0.00 0.00 0.66 1.52 2.27 0.00 4.14 -
P/NAPS 5.16 5.51 5.41 3.24 3.49 3.58 3.79 22.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.76 0.74 0.72 0.57 0.43 0.44 0.44 -
P/RPS 9.22 8.63 9.33 5.72 4.65 5.18 4.97 50.80%
P/EPS 27.14 37.00 20.57 17.10 14.33 15.71 15.17 47.21%
EY 3.68 2.70 4.86 5.85 6.98 6.36 6.59 -32.11%
DY 0.00 0.00 0.69 1.17 2.33 0.00 4.14 -
P/NAPS 4.90 5.10 5.12 4.19 3.41 3.58 3.79 18.62%

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