[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 41.77%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 55,671 35,253 16,062 66,924 49,451 31,111 14,192 148.52%
PBT 24,211 14,681 6,541 27,597 19,363 12,129 5,405 171.48%
Tax -91 -66 -37 -265 -84 -54 -29 114.18%
NP 24,120 14,615 6,504 27,332 19,279 12,075 5,376 171.77%
-
NP to SH 24,120 14,615 6,504 27,332 19,279 12,075 5,376 171.77%
-
Tax Rate 0.38% 0.45% 0.57% 0.96% 0.43% 0.45% 0.54% -
Total Cost 31,551 20,638 9,558 39,592 30,172 19,036 8,816 133.78%
-
Net Worth 136,639 129,255 123,398 117,289 115,011 108,675 104,593 19.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,015 2,923 - 8,318 3,012 3,018 - -
Div Payout % 12.50% 20.00% - 30.43% 15.62% 25.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 136,639 129,255 123,398 117,289 115,011 108,675 104,593 19.48%
NOSH 603,000 584,600 591,272 594,173 602,468 603,750 597,333 0.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 43.33% 41.46% 40.49% 40.84% 38.99% 38.81% 37.88% -
ROE 17.65% 11.31% 5.27% 23.30% 16.76% 11.11% 5.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.23 6.03 2.72 11.26 8.21 5.15 2.38 146.63%
EPS 4.00 2.50 1.10 4.60 3.20 2.00 0.90 170.07%
DPS 0.50 0.50 0.00 1.40 0.50 0.50 0.00 -
NAPS 0.2266 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 18.73%
Adjusted Per Share Value based on latest NOSH - 619,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.74 0.47 0.21 0.89 0.65 0.41 0.19 147.33%
EPS 0.32 0.19 0.09 0.36 0.26 0.16 0.07 175.19%
DPS 0.04 0.04 0.00 0.11 0.04 0.04 0.00 -
NAPS 0.0181 0.0171 0.0163 0.0155 0.0152 0.0144 0.0138 19.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.815 0.79 0.75 0.58 0.65 0.64 0.60 -
P/RPS 8.83 13.10 27.61 5.15 7.92 12.42 25.25 -50.33%
P/EPS 20.38 31.60 68.18 12.61 20.31 32.00 66.67 -54.58%
EY 4.91 3.16 1.47 7.93 4.92 3.13 1.50 120.29%
DY 0.61 0.63 0.00 2.41 0.77 0.78 0.00 -
P/NAPS 3.60 3.57 3.59 2.94 3.40 3.56 3.43 3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.32 0.75 0.70 0.87 0.58 0.68 0.61 -
P/RPS 14.30 12.44 25.77 7.72 7.07 13.20 25.67 -32.27%
P/EPS 33.00 30.00 63.64 18.91 18.13 34.00 67.78 -38.08%
EY 3.03 3.33 1.57 5.29 5.52 2.94 1.48 61.16%
DY 0.38 0.67 0.00 1.61 0.86 0.74 0.00 -
P/NAPS 5.83 3.39 3.35 4.41 3.04 3.78 3.48 41.01%

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