[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 31.53%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 44,996 28,437 13,598 52,480 38,711 25,490 12,243 138.34%
PBT 15,152 9,295 4,517 17,315 13,167 8,922 4,198 135.48%
Tax -126 -87 -47 -151 -116 -73 -47 93.09%
NP 15,026 9,208 4,470 17,164 13,051 8,849 4,151 135.93%
-
NP to SH 15,046 9,228 4,480 17,198 13,075 8,863 4,161 135.77%
-
Tax Rate 0.83% 0.94% 1.04% 0.87% 0.88% 0.82% 1.12% -
Total Cost 29,970 19,229 9,128 35,316 25,660 16,641 8,092 139.57%
-
Net Worth 81,850 77,515 78,720 68,791 70,129 6,794,966 5,513,325 -93.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,009 3,076 - 10,793 8,142 5,376 1,196 85.08%
Div Payout % 20.00% 33.33% - 62.76% 62.27% 60.67% 28.75% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,850 77,515 78,720 68,791 70,129 6,794,966 5,513,325 -93.97%
NOSH 601,840 615,200 640,000 593,034 594,318 590,866 260,062 75.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.39% 32.38% 32.87% 32.71% 33.71% 34.72% 33.91% -
ROE 18.38% 11.90% 5.69% 25.00% 18.64% 0.13% 0.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.48 4.62 2.12 8.85 6.51 4.31 4.71 36.15%
EPS 2.50 1.50 0.70 2.90 2.20 1.50 1.60 34.68%
DPS 0.50 0.50 0.00 1.82 1.37 0.91 0.46 5.72%
NAPS 0.136 0.126 0.123 0.116 0.118 11.50 21.20 -96.55%
Adjusted Per Share Value based on latest NOSH - 589,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.59 0.37 0.18 0.69 0.51 0.33 0.16 138.87%
EPS 0.20 0.12 0.06 0.23 0.17 0.12 0.05 152.19%
DPS 0.04 0.04 0.00 0.14 0.11 0.07 0.02 58.80%
NAPS 0.0107 0.0102 0.0103 0.009 0.0092 0.8906 0.7226 -93.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.44 0.44 0.44 0.45 0.14 -
P/RPS 5.89 9.52 20.71 4.97 6.76 10.43 2.97 57.91%
P/EPS 17.60 29.33 62.86 15.17 20.00 30.00 8.75 59.41%
EY 5.68 3.41 1.59 6.59 5.00 3.33 11.43 -37.28%
DY 1.14 1.14 0.00 4.14 3.11 2.02 3.29 -50.69%
P/NAPS 3.24 3.49 3.58 3.79 3.73 0.04 0.01 4633.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.57 0.43 0.44 0.44 0.43 0.38 0.13 -
P/RPS 7.62 9.30 20.71 4.97 6.60 8.81 2.76 96.92%
P/EPS 22.80 28.67 62.86 15.17 19.55 25.33 8.13 98.99%
EY 4.39 3.49 1.59 6.59 5.12 3.95 12.31 -49.74%
DY 0.88 1.16 0.00 4.14 3.19 2.39 3.54 -60.49%
P/NAPS 4.19 3.41 3.58 3.79 3.64 0.03 0.01 5520.05%

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