[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 65.04%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,869 20,406 76,484 55,671 35,253 16,062 66,924 -24.48%
PBT 19,861 8,566 34,391 24,211 14,681 6,541 27,597 -19.64%
Tax -115 -25 458 -91 -66 -37 -265 -42.59%
NP 19,746 8,541 34,849 24,120 14,615 6,504 27,332 -19.43%
-
NP to SH 19,746 8,541 34,849 24,120 14,615 6,504 27,332 -19.43%
-
Tax Rate 0.58% 0.29% -1.33% 0.38% 0.45% 0.57% 0.96% -
Total Cost 24,123 11,865 41,635 31,551 20,638 9,558 39,592 -28.06%
-
Net Worth 158,626 152,456 142,602 136,639 129,255 123,398 117,289 22.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,991 - 10,862 3,015 2,923 - 8,318 -49.33%
Div Payout % 15.15% - 31.17% 12.50% 20.00% - 30.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 158,626 152,456 142,602 136,639 129,255 123,398 117,289 22.22%
NOSH 598,363 610,071 603,482 603,000 584,600 591,272 594,173 0.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.01% 41.86% 45.56% 43.33% 41.46% 40.49% 40.84% -
ROE 12.45% 5.60% 24.44% 17.65% 11.31% 5.27% 23.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.33 3.34 12.67 9.23 6.03 2.72 11.26 -24.82%
EPS 3.30 1.40 5.90 4.00 2.50 1.10 4.60 -19.81%
DPS 0.50 0.00 1.80 0.50 0.50 0.00 1.40 -49.56%
NAPS 0.2651 0.2499 0.2363 0.2266 0.2211 0.2087 0.1974 21.65%
Adjusted Per Share Value based on latest NOSH - 594,062
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.58 0.27 1.01 0.74 0.47 0.21 0.89 -24.77%
EPS 0.26 0.11 0.46 0.32 0.19 0.09 0.36 -19.45%
DPS 0.04 0.00 0.14 0.04 0.04 0.00 0.11 -48.95%
NAPS 0.021 0.0202 0.0189 0.0181 0.0171 0.0163 0.0155 22.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.66 1.96 1.55 0.815 0.79 0.75 0.58 -
P/RPS 36.28 58.60 12.23 8.83 13.10 27.61 5.15 266.18%
P/EPS 80.61 140.00 26.84 20.38 31.60 68.18 12.61 243.27%
EY 1.24 0.71 3.73 4.91 3.16 1.47 7.93 -70.87%
DY 0.19 0.00 1.16 0.61 0.63 0.00 2.41 -81.52%
P/NAPS 10.03 7.84 6.56 3.60 3.57 3.59 2.94 126.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 -
Price 2.92 2.52 1.83 1.32 0.75 0.70 0.87 -
P/RPS 39.83 75.34 14.44 14.30 12.44 25.77 7.72 197.68%
P/EPS 88.48 180.00 31.69 33.00 30.00 63.64 18.91 178.96%
EY 1.13 0.56 3.16 3.03 3.33 1.57 5.29 -64.16%
DY 0.17 0.00 0.98 0.38 0.67 0.00 1.61 -77.56%
P/NAPS 11.01 10.08 7.74 5.83 3.39 3.35 4.41 83.72%

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