[MYEG] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 11.82%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,418 19,191 16,062 17,473 18,340 16,918 14,192 27.41%
PBT 9,530 8,140 6,541 8,233 7,233 6,725 5,405 45.89%
Tax -25 -28 -37 -180 -31 -25 -29 -9.41%
NP 9,505 8,112 6,504 8,053 7,202 6,700 5,376 46.16%
-
NP to SH 9,505 8,112 6,504 8,053 7,202 6,700 5,376 46.16%
-
Tax Rate 0.26% 0.34% 0.57% 2.19% 0.43% 0.37% 0.54% -
Total Cost 10,913 11,079 9,558 9,420 11,138 10,218 8,816 15.27%
-
Net Worth 134,614 128,111 123,398 122,281 114,571 109,636 104,593 18.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,897 - 5,575 - 3,045 - -
Div Payout % - 35.71% - 69.23% - 45.45% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 134,614 128,111 123,398 122,281 114,571 109,636 104,593 18.30%
NOSH 594,062 579,428 591,272 619,461 600,166 609,090 597,333 -0.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 46.55% 42.27% 40.49% 46.09% 39.27% 39.60% 37.88% -
ROE 7.06% 6.33% 5.27% 6.59% 6.29% 6.11% 5.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.44 3.31 2.72 2.82 3.06 2.78 2.38 27.80%
EPS 1.60 1.40 1.10 1.30 1.20 1.10 0.90 46.70%
DPS 0.00 0.50 0.00 0.90 0.00 0.50 0.00 -
NAPS 0.2266 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 18.73%
Adjusted Per Share Value based on latest NOSH - 619,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.27 0.25 0.21 0.23 0.24 0.22 0.19 26.37%
EPS 0.12 0.11 0.09 0.11 0.09 0.09 0.07 43.19%
DPS 0.00 0.04 0.00 0.07 0.00 0.04 0.00 -
NAPS 0.0176 0.0168 0.0162 0.016 0.015 0.0144 0.0137 18.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.815 0.79 0.75 0.58 0.65 0.64 0.60 -
P/RPS 23.71 23.85 27.61 20.56 21.27 23.04 25.25 -4.10%
P/EPS 50.94 56.43 68.18 44.62 54.17 58.18 66.67 -16.40%
EY 1.96 1.77 1.47 2.24 1.85 1.72 1.50 19.50%
DY 0.00 0.63 0.00 1.55 0.00 0.78 0.00 -
P/NAPS 3.60 3.57 3.59 2.94 3.40 3.56 3.43 3.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.32 0.75 0.70 0.87 0.58 0.68 0.61 -
P/RPS 38.41 22.64 25.77 30.84 18.98 24.48 25.67 30.78%
P/EPS 82.50 53.57 63.64 66.92 48.33 61.82 67.78 13.98%
EY 1.21 1.87 1.57 1.49 2.07 1.62 1.48 -12.55%
DY 0.00 0.67 0.00 1.03 0.00 0.74 0.00 -
P/NAPS 5.83 3.39 3.35 4.41 3.04 3.78 3.48 41.01%

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