[MYEG] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.12%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 15,584 13,346 12,005 13,309 16,558 14,840 13,598 9.52%
PBT 6,313 5,843 2,840 5,855 5,857 4,777 4,517 25.02%
Tax -30 -33 -39 -30 -39 -40 -47 -25.88%
NP 6,283 5,810 2,801 5,825 5,818 4,737 4,470 25.50%
-
NP to SH 6,283 5,810 2,801 5,825 5,818 4,748 4,480 25.31%
-
Tax Rate 0.48% 0.56% 1.37% 0.51% 0.67% 0.84% 1.04% -
Total Cost 9,301 7,536 9,204 7,484 10,740 10,103 9,128 1.26%
-
Net Worth 100,151 90,055 81,341 82,132 79,124 74,781 78,720 17.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,141 - - 3,495 - 2,967 - -
Div Payout % 50.00% - - 60.00% - 62.50% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 100,151 90,055 81,341 82,132 79,124 74,781 78,720 17.42%
NOSH 628,300 581,000 560,200 582,500 581,800 593,499 640,000 -1.22%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.32% 43.53% 23.33% 43.77% 35.14% 31.92% 32.87% -
ROE 6.27% 6.45% 3.44% 7.09% 7.35% 6.35% 5.69% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.48 2.30 2.14 2.28 2.85 2.50 2.12 11.03%
EPS 1.00 1.00 0.50 1.00 1.00 0.80 0.70 26.87%
DPS 0.50 0.00 0.00 0.60 0.00 0.50 0.00 -
NAPS 0.1594 0.155 0.1452 0.141 0.136 0.126 0.123 18.88%
Adjusted Per Share Value based on latest NOSH - 582,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.20 0.17 0.16 0.17 0.22 0.19 0.18 7.28%
EPS 0.08 0.08 0.04 0.08 0.08 0.06 0.06 21.16%
DPS 0.04 0.00 0.00 0.05 0.00 0.04 0.00 -
NAPS 0.0131 0.0118 0.0107 0.0108 0.0104 0.0098 0.0103 17.40%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.80 0.80 0.76 0.44 0.44 0.44 -
P/RPS 32.66 34.83 37.33 33.26 15.46 17.60 20.71 35.52%
P/EPS 81.00 80.00 160.00 76.00 44.00 55.00 62.86 18.43%
EY 1.23 1.25 0.63 1.32 2.27 1.82 1.59 -15.74%
DY 0.62 0.00 0.00 0.79 0.00 1.14 0.00 -
P/NAPS 5.08 5.16 5.51 5.39 3.24 3.49 3.58 26.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.75 0.76 0.74 0.72 0.57 0.43 0.44 -
P/RPS 30.24 33.09 34.53 31.51 20.03 17.20 20.71 28.73%
P/EPS 75.00 76.00 148.00 72.00 57.00 53.75 62.86 12.50%
EY 1.33 1.32 0.68 1.39 1.75 1.86 1.59 -11.23%
DY 0.67 0.00 0.00 0.83 0.00 1.16 0.00 -
P/NAPS 4.71 4.90 5.10 5.11 4.19 3.41 3.58 20.08%

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