[MYEG] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 10.02%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 87,738 81,624 76,484 74,228 70,506 64,248 66,924 19.72%
PBT 39,722 34,264 34,391 32,281 29,362 26,164 27,597 27.39%
Tax -230 -100 458 -121 -132 -148 -265 -8.98%
NP 39,492 34,164 34,849 32,160 29,230 26,016 27,332 27.72%
-
NP to SH 39,492 34,164 34,849 32,160 29,230 26,016 27,332 27.72%
-
Tax Rate 0.58% 0.29% -1.33% 0.37% 0.45% 0.57% 0.96% -
Total Cost 48,246 47,460 41,635 42,068 41,276 38,232 39,592 14.04%
-
Net Worth 158,626 152,456 142,602 136,639 129,255 123,398 117,289 22.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,983 - 10,862 4,019 5,846 - 8,318 -19.67%
Div Payout % 15.15% - 31.17% 12.50% 20.00% - 30.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 158,626 152,456 142,602 136,639 129,255 123,398 117,289 22.22%
NOSH 598,363 610,071 603,482 602,999 584,600 591,272 594,173 0.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.01% 41.86% 45.56% 43.33% 41.46% 40.49% 40.84% -
ROE 24.90% 22.41% 24.44% 23.54% 22.61% 21.08% 23.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.66 13.38 12.67 12.31 12.06 10.87 11.26 19.17%
EPS 6.60 5.60 5.90 5.33 5.00 4.40 4.60 27.12%
DPS 1.00 0.00 1.80 0.67 1.00 0.00 1.40 -20.04%
NAPS 0.2651 0.2499 0.2363 0.2266 0.2211 0.2087 0.1974 21.65%
Adjusted Per Share Value based on latest NOSH - 594,062
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.15 1.07 1.00 0.97 0.92 0.84 0.88 19.47%
EPS 0.52 0.45 0.46 0.42 0.38 0.34 0.36 27.69%
DPS 0.08 0.00 0.14 0.05 0.08 0.00 0.11 -19.08%
NAPS 0.0208 0.02 0.0187 0.0179 0.0169 0.0162 0.0154 22.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.66 1.96 1.55 0.815 0.79 0.75 0.58 -
P/RPS 18.14 14.65 12.23 6.62 6.55 6.90 5.15 130.97%
P/EPS 40.30 35.00 26.84 15.28 15.80 17.05 12.61 116.50%
EY 2.48 2.86 3.73 6.54 6.33 5.87 7.93 -53.82%
DY 0.38 0.00 1.16 0.82 1.27 0.00 2.41 -70.71%
P/NAPS 10.03 7.84 6.56 3.60 3.57 3.59 2.94 126.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 -
Price 2.92 2.52 1.83 1.32 0.75 0.70 0.87 -
P/RPS 19.91 18.83 14.44 10.72 6.22 6.44 7.72 87.73%
P/EPS 44.24 45.00 31.69 24.75 15.00 15.91 18.91 75.95%
EY 2.26 2.22 3.16 4.04 6.67 6.29 5.29 -43.18%
DY 0.34 0.00 0.98 0.51 1.33 0.00 1.61 -64.43%
P/NAPS 11.01 10.08 7.74 5.83 3.39 3.35 4.41 83.72%

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