[MYEG] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 15.15%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 18,340 16,918 14,192 17,898 15,584 13,346 12,005 32.61%
PBT 7,233 6,725 5,405 7,963 6,313 5,843 2,840 86.38%
Tax -31 -25 -29 -728 -30 -33 -39 -14.17%
NP 7,202 6,700 5,376 7,235 6,283 5,810 2,801 87.57%
-
NP to SH 7,202 6,700 5,376 7,235 6,283 5,810 2,801 87.57%
-
Tax Rate 0.43% 0.37% 0.54% 9.14% 0.48% 0.56% 1.37% -
Total Cost 11,138 10,218 8,816 10,663 9,301 7,536 9,204 13.54%
-
Net Worth 114,571 109,636 104,593 101,350 100,151 90,055 81,341 25.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 3,045 - 3,654 3,141 - - -
Div Payout % - 45.45% - 50.51% 50.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 114,571 109,636 104,593 101,350 100,151 90,055 81,341 25.62%
NOSH 600,166 609,090 597,333 609,076 628,300 581,000 560,200 4.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 39.27% 39.60% 37.88% 40.42% 40.32% 43.53% 23.33% -
ROE 6.29% 6.11% 5.14% 7.14% 6.27% 6.45% 3.44% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.06 2.78 2.38 2.94 2.48 2.30 2.14 26.89%
EPS 1.20 1.10 0.90 1.20 1.00 1.00 0.50 79.16%
DPS 0.00 0.50 0.00 0.60 0.50 0.00 0.00 -
NAPS 0.1909 0.18 0.1751 0.1664 0.1594 0.155 0.1452 19.99%
Adjusted Per Share Value based on latest NOSH - 609,076
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.24 0.22 0.19 0.24 0.21 0.18 0.16 31.00%
EPS 0.10 0.09 0.07 0.10 0.08 0.08 0.04 84.09%
DPS 0.00 0.04 0.00 0.05 0.04 0.00 0.00 -
NAPS 0.0152 0.0145 0.0138 0.0134 0.0132 0.0119 0.0108 25.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.64 0.60 0.71 0.81 0.80 0.80 -
P/RPS 21.27 23.04 25.25 24.16 32.66 34.83 37.33 -31.24%
P/EPS 54.17 58.18 66.67 59.77 81.00 80.00 160.00 -51.39%
EY 1.85 1.72 1.50 1.67 1.23 1.25 0.63 104.92%
DY 0.00 0.78 0.00 0.85 0.62 0.00 0.00 -
P/NAPS 3.40 3.56 3.43 4.27 5.08 5.16 5.51 -27.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.58 0.68 0.61 0.61 0.75 0.76 0.74 -
P/RPS 18.98 24.48 25.67 20.76 30.24 33.09 34.53 -32.87%
P/EPS 48.33 61.82 67.78 51.35 75.00 76.00 148.00 -52.54%
EY 2.07 1.62 1.48 1.95 1.33 1.32 0.68 109.90%
DY 0.00 0.74 0.00 0.98 0.67 0.00 0.00 -
P/NAPS 3.04 3.78 3.48 3.67 4.71 4.90 5.10 -29.15%

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