[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 59.66%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,253 16,062 66,924 49,451 31,111 14,192 58,833 -28.81%
PBT 14,681 6,541 27,597 19,363 12,129 5,405 22,960 -25.67%
Tax -66 -37 -265 -84 -54 -29 -830 -81.36%
NP 14,615 6,504 27,332 19,279 12,075 5,376 22,130 -24.06%
-
NP to SH 14,615 6,504 27,332 19,279 12,075 5,376 22,130 -24.06%
-
Tax Rate 0.45% 0.57% 0.96% 0.43% 0.45% 0.54% 3.61% -
Total Cost 20,638 9,558 39,592 30,172 19,036 8,816 36,703 -31.75%
-
Net Worth 129,255 123,398 117,289 115,011 108,675 104,593 99,901 18.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,923 - 8,318 3,012 3,018 - 6,604 -41.77%
Div Payout % 20.00% - 30.43% 15.62% 25.00% - 29.84% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 129,255 123,398 117,289 115,011 108,675 104,593 99,901 18.64%
NOSH 584,600 591,272 594,173 602,468 603,750 597,333 600,368 -1.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 41.46% 40.49% 40.84% 38.99% 38.81% 37.88% 37.61% -
ROE 11.31% 5.27% 23.30% 16.76% 11.11% 5.14% 22.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.03 2.72 11.26 8.21 5.15 2.38 9.80 -27.55%
EPS 2.50 1.10 4.60 3.20 2.00 0.90 3.70 -22.90%
DPS 0.50 0.00 1.40 0.50 0.50 0.00 1.10 -40.74%
NAPS 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 20.75%
Adjusted Per Share Value based on latest NOSH - 600,166
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.46 0.21 0.88 0.65 0.41 0.19 0.77 -28.95%
EPS 0.19 0.09 0.36 0.25 0.16 0.07 0.29 -24.46%
DPS 0.04 0.00 0.11 0.04 0.04 0.00 0.09 -41.61%
NAPS 0.0169 0.0162 0.0154 0.0151 0.0142 0.0137 0.0131 18.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.79 0.75 0.58 0.65 0.64 0.60 0.71 -
P/RPS 13.10 27.61 5.15 7.92 12.42 25.25 7.25 48.08%
P/EPS 31.60 68.18 12.61 20.31 32.00 66.67 19.26 38.90%
EY 3.16 1.47 7.93 4.92 3.13 1.50 5.19 -28.05%
DY 0.63 0.00 2.41 0.77 0.78 0.00 1.55 -44.97%
P/NAPS 3.57 3.59 2.94 3.40 3.56 3.43 4.27 -11.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.75 0.70 0.87 0.58 0.68 0.61 0.61 -
P/RPS 12.44 25.77 7.72 7.07 13.20 25.67 6.22 58.40%
P/EPS 30.00 63.64 18.91 18.13 34.00 67.78 16.55 48.39%
EY 3.33 1.57 5.29 5.52 2.94 1.48 6.04 -32.64%
DY 0.67 0.00 1.61 0.86 0.74 0.00 1.80 -48.09%
P/NAPS 3.39 3.35 4.41 3.04 3.78 3.48 3.67 -5.13%

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