[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -75.49%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 109,872 74,503 43,869 20,406 76,484 55,671 35,253 113.81%
PBT 50,710 33,761 19,861 8,566 34,391 24,211 14,681 129.02%
Tax -597 -276 -115 -25 458 -91 -66 335.88%
NP 50,113 33,485 19,746 8,541 34,849 24,120 14,615 127.90%
-
NP to SH 50,113 33,486 19,746 8,541 34,849 24,120 14,615 127.90%
-
Tax Rate 1.18% 0.82% 0.58% 0.29% -1.33% 0.38% 0.45% -
Total Cost 59,759 41,018 24,123 11,865 41,635 31,551 20,638 103.54%
-
Net Worth 176,574 166,114 158,626 152,456 142,602 136,639 129,255 23.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,739 2,989 2,991 - 10,862 3,015 2,923 194.92%
Div Payout % 29.41% 8.93% 15.15% - 31.17% 12.50% 20.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 176,574 166,114 158,626 152,456 142,602 136,639 129,255 23.18%
NOSH 589,564 597,964 598,363 610,071 603,482 603,000 584,600 0.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 45.61% 44.94% 45.01% 41.86% 45.56% 43.33% 41.46% -
ROE 28.38% 20.16% 12.45% 5.60% 24.44% 17.65% 11.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.64 12.46 7.33 3.34 12.67 9.23 6.03 112.64%
EPS 8.50 5.60 3.30 1.40 5.90 4.00 2.50 126.61%
DPS 2.50 0.50 0.50 0.00 1.80 0.50 0.50 193.26%
NAPS 0.2995 0.2778 0.2651 0.2499 0.2363 0.2266 0.2211 22.49%
Adjusted Per Share Value based on latest NOSH - 610,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.44 0.98 0.57 0.27 1.00 0.73 0.46 114.44%
EPS 0.66 0.44 0.26 0.11 0.46 0.32 0.19 129.88%
DPS 0.19 0.04 0.04 0.00 0.14 0.04 0.04 183.37%
NAPS 0.0231 0.0218 0.0208 0.02 0.0187 0.0179 0.0169 23.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.04 2.83 2.66 1.96 1.55 0.815 0.79 -
P/RPS 16.31 22.71 36.28 58.60 12.23 8.83 13.10 15.77%
P/EPS 35.76 50.54 80.61 140.00 26.84 20.38 31.60 8.61%
EY 2.80 1.98 1.24 0.71 3.73 4.91 3.16 -7.76%
DY 0.82 0.18 0.19 0.00 1.16 0.61 0.63 19.26%
P/NAPS 10.15 10.19 10.03 7.84 6.56 3.60 3.57 101.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 -
Price 2.80 2.55 2.92 2.52 1.83 1.32 0.75 -
P/RPS 15.02 20.47 39.83 75.34 14.44 14.30 12.44 13.42%
P/EPS 32.94 45.54 88.48 180.00 31.69 33.00 30.00 6.44%
EY 3.04 2.20 1.13 0.56 3.16 3.03 3.33 -5.90%
DY 0.89 0.20 0.17 0.00 0.98 0.38 0.67 20.90%
P/NAPS 9.35 9.18 11.01 10.08 7.74 5.83 3.39 97.03%

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