[MYEG] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 13.06%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 114,970 110,880 109,872 99,337 87,738 81,624 76,484 31.12%
PBT 52,592 48,520 50,710 45,014 39,722 34,264 34,391 32.63%
Tax -448 -424 -597 -368 -230 -100 458 -
NP 52,144 48,096 50,113 44,646 39,492 34,164 34,849 30.72%
-
NP to SH 52,256 48,168 50,113 44,648 39,492 34,164 34,849 30.91%
-
Tax Rate 0.85% 0.87% 1.18% 0.82% 0.58% 0.29% -1.33% -
Total Cost 62,826 62,784 59,759 54,690 48,246 47,460 41,635 31.46%
-
Net Worth 227,372 192,611 176,574 166,114 158,626 152,456 142,602 36.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,938 - 14,739 3,986 5,983 - 10,862 -33.06%
Div Payout % 11.36% - 29.41% 8.93% 15.15% - 31.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 227,372 192,611 176,574 166,114 158,626 152,456 142,602 36.36%
NOSH 593,818 602,100 589,564 597,964 598,363 610,071 603,482 -1.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 45.35% 43.38% 45.61% 44.94% 45.01% 41.86% 45.56% -
ROE 22.98% 25.01% 28.38% 26.88% 24.90% 22.41% 24.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.36 18.42 18.64 16.61 14.66 13.38 12.67 32.56%
EPS 8.80 8.00 8.50 7.47 6.60 5.60 5.90 30.44%
DPS 1.00 0.00 2.50 0.67 1.00 0.00 1.80 -32.34%
NAPS 0.3829 0.3199 0.2995 0.2778 0.2651 0.2499 0.2363 37.83%
Adjusted Per Share Value based on latest NOSH - 597,347
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.52 1.47 1.45 1.31 1.16 1.08 1.01 31.22%
EPS 0.69 0.64 0.66 0.59 0.52 0.45 0.46 30.94%
DPS 0.08 0.00 0.19 0.05 0.08 0.00 0.14 -31.06%
NAPS 0.0301 0.0255 0.0234 0.022 0.021 0.0202 0.0189 36.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.22 3.77 3.04 2.83 2.66 1.96 1.55 -
P/RPS 21.80 20.47 16.31 17.04 18.14 14.65 12.23 46.85%
P/EPS 47.95 47.13 35.76 37.90 40.30 35.00 26.84 47.07%
EY 2.09 2.12 2.80 2.64 2.48 2.86 3.73 -31.96%
DY 0.24 0.00 0.82 0.24 0.38 0.00 1.16 -64.91%
P/NAPS 11.02 11.78 10.15 10.19 10.03 7.84 6.56 41.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 -
Price 2.50 4.25 2.80 2.55 2.92 2.52 1.83 -
P/RPS 12.91 23.08 15.02 15.35 19.91 18.83 14.44 -7.17%
P/EPS 28.41 53.12 32.94 34.15 44.24 45.00 31.69 -7.00%
EY 3.52 1.88 3.04 2.93 2.26 2.22 3.16 7.43%
DY 0.40 0.00 0.89 0.26 0.34 0.00 0.98 -44.88%
P/NAPS 6.53 13.29 9.35 9.18 11.01 10.08 7.74 -10.68%

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