[MYEG] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 8.66%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,309 16,558 14,840 13,598 13,769 13,221 13,247 0.31%
PBT 5,855 5,857 4,777 4,517 4,149 4,244 4,724 15.42%
Tax -30 -39 -40 -47 -35 -42 -26 10.03%
NP 5,825 5,818 4,737 4,470 4,114 4,202 4,698 15.45%
-
NP to SH 5,825 5,818 4,748 4,480 4,123 4,212 4,702 15.39%
-
Tax Rate 0.51% 0.67% 0.84% 1.04% 0.84% 0.99% 0.55% -
Total Cost 7,484 10,740 10,103 9,128 9,655 9,019 8,549 -8.51%
-
Net Worth 82,132 79,124 74,781 78,720 68,323 71,002 6,759,124 -94.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,495 - 2,967 - 2,709 2,767 2,703 18.74%
Div Payout % 60.00% - 62.50% - 65.71% 65.71% 57.50% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 82,132 79,124 74,781 78,720 68,323 71,002 6,759,124 -94.75%
NOSH 582,500 581,800 593,499 640,000 589,000 601,714 587,749 -0.59%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 43.77% 35.14% 31.92% 32.87% 29.88% 31.78% 35.46% -
ROE 7.09% 7.35% 6.35% 5.69% 6.03% 5.93% 0.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.28 2.85 2.50 2.12 2.34 2.20 2.25 0.88%
EPS 1.00 1.00 0.80 0.70 0.70 0.70 0.80 16.08%
DPS 0.60 0.00 0.50 0.00 0.46 0.46 0.46 19.43%
NAPS 0.141 0.136 0.126 0.123 0.116 0.118 11.50 -94.72%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.18 0.22 0.20 0.18 0.18 0.17 0.18 0.00%
EPS 0.08 0.08 0.06 0.06 0.05 0.06 0.06 21.20%
DPS 0.05 0.00 0.04 0.00 0.04 0.04 0.04 16.08%
NAPS 0.0109 0.0105 0.0099 0.0104 0.009 0.0094 0.8942 -94.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.44 0.44 0.44 0.44 0.44 0.45 -
P/RPS 33.26 15.46 17.60 20.71 18.82 20.03 19.97 40.63%
P/EPS 76.00 44.00 55.00 62.86 62.86 62.86 56.25 22.28%
EY 1.32 2.27 1.82 1.59 1.59 1.59 1.78 -18.11%
DY 0.79 0.00 1.14 0.00 1.05 1.05 1.02 -15.70%
P/NAPS 5.39 3.24 3.49 3.58 3.79 3.73 0.04 2552.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.72 0.57 0.43 0.44 0.44 0.43 0.38 -
P/RPS 31.51 20.03 17.20 20.71 18.82 19.57 16.86 51.90%
P/EPS 72.00 57.00 53.75 62.86 62.86 61.43 47.50 32.05%
EY 1.39 1.75 1.86 1.59 1.59 1.63 2.11 -24.34%
DY 0.83 0.00 1.16 0.00 1.05 1.07 1.21 -22.27%
P/NAPS 5.11 4.19 3.41 3.58 3.79 3.64 0.03 3001.84%

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