[MYEG] QoQ 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- -2.11%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 16,558 14,840 13,598 13,769 13,221 13,247 12,243 22.31%
PBT 5,857 4,777 4,517 4,149 4,244 4,724 4,198 24.88%
Tax -39 -40 -47 -35 -42 -26 -47 -11.70%
NP 5,818 4,737 4,470 4,114 4,202 4,698 4,151 25.26%
-
NP to SH 5,818 4,748 4,480 4,123 4,212 4,702 4,161 25.06%
-
Tax Rate 0.67% 0.84% 1.04% 0.84% 0.99% 0.55% 1.12% -
Total Cost 10,740 10,103 9,128 9,655 9,019 8,549 8,092 20.79%
-
Net Worth 79,124 74,781 78,720 68,323 71,002 6,759,124 5,513,325 -94.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,967 - 2,709 2,767 2,703 1,196 -
Div Payout % - 62.50% - 65.71% 65.71% 57.50% 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 79,124 74,781 78,720 68,323 71,002 6,759,124 5,513,325 -94.10%
NOSH 581,800 593,499 640,000 589,000 601,714 587,749 260,062 71.13%
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 35.14% 31.92% 32.87% 29.88% 31.78% 35.46% 33.91% -
ROE 7.35% 6.35% 5.69% 6.03% 5.93% 0.07% 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 2.85 2.50 2.12 2.34 2.20 2.25 4.71 -28.48%
EPS 1.00 0.80 0.70 0.70 0.70 0.80 1.60 -26.92%
DPS 0.00 0.50 0.00 0.46 0.46 0.46 0.46 -
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 0.22 0.20 0.18 0.18 0.17 0.18 0.16 23.67%
EPS 0.08 0.06 0.06 0.05 0.06 0.06 0.06 21.16%
DPS 0.00 0.04 0.00 0.04 0.04 0.04 0.02 -
NAPS 0.0105 0.0099 0.0104 0.009 0.0094 0.8942 0.7294 -94.09%
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 15.46 17.60 20.71 18.82 20.03 19.97 2.97 200.65%
P/EPS 44.00 55.00 62.86 62.86 62.86 56.25 8.75 193.80%
EY 2.27 1.82 1.59 1.59 1.59 1.78 11.43 -65.99%
DY 0.00 1.14 0.00 1.05 1.05 1.02 3.29 -
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 20.03 17.20 20.71 18.82 19.57 16.86 2.76 275.29%
P/EPS 57.00 53.75 62.86 62.86 61.43 47.50 8.13 266.75%
EY 1.75 1.86 1.59 1.59 1.63 2.11 12.31 -72.79%
DY 0.00 1.16 0.00 1.05 1.07 1.21 3.54 -
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