[MYEG] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -25.69%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,473 18,340 16,918 14,192 17,898 15,584 13,346 19.69%
PBT 8,233 7,233 6,725 5,405 7,963 6,313 5,843 25.71%
Tax -180 -31 -25 -29 -728 -30 -33 210.18%
NP 8,053 7,202 6,700 5,376 7,235 6,283 5,810 24.33%
-
NP to SH 8,053 7,202 6,700 5,376 7,235 6,283 5,810 24.33%
-
Tax Rate 2.19% 0.43% 0.37% 0.54% 9.14% 0.48% 0.56% -
Total Cost 9,420 11,138 10,218 8,816 10,663 9,301 7,536 16.05%
-
Net Worth 122,281 114,571 109,636 104,593 101,350 100,151 90,055 22.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,575 - 3,045 - 3,654 3,141 - -
Div Payout % 69.23% - 45.45% - 50.51% 50.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 122,281 114,571 109,636 104,593 101,350 100,151 90,055 22.64%
NOSH 619,461 600,166 609,090 597,333 609,076 628,300 581,000 4.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 46.09% 39.27% 39.60% 37.88% 40.42% 40.32% 43.53% -
ROE 6.59% 6.29% 6.11% 5.14% 7.14% 6.27% 6.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.82 3.06 2.78 2.38 2.94 2.48 2.30 14.56%
EPS 1.30 1.20 1.10 0.90 1.20 1.00 1.00 19.13%
DPS 0.90 0.00 0.50 0.00 0.60 0.50 0.00 -
NAPS 0.1974 0.1909 0.18 0.1751 0.1664 0.1594 0.155 17.50%
Adjusted Per Share Value based on latest NOSH - 597,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.23 0.24 0.22 0.19 0.23 0.20 0.17 22.34%
EPS 0.11 0.09 0.09 0.07 0.09 0.08 0.08 23.67%
DPS 0.07 0.00 0.04 0.00 0.05 0.04 0.00 -
NAPS 0.016 0.015 0.0144 0.0137 0.0133 0.0131 0.0118 22.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.65 0.64 0.60 0.71 0.81 0.80 -
P/RPS 20.56 21.27 23.04 25.25 24.16 32.66 34.83 -29.65%
P/EPS 44.62 54.17 58.18 66.67 59.77 81.00 80.00 -32.26%
EY 2.24 1.85 1.72 1.50 1.67 1.23 1.25 47.58%
DY 1.55 0.00 0.78 0.00 0.85 0.62 0.00 -
P/NAPS 2.94 3.40 3.56 3.43 4.27 5.08 5.16 -31.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.87 0.58 0.68 0.61 0.61 0.75 0.76 -
P/RPS 30.84 18.98 24.48 25.67 20.76 30.24 33.09 -4.59%
P/EPS 66.92 48.33 61.82 67.78 51.35 75.00 76.00 -8.13%
EY 1.49 2.07 1.62 1.48 1.95 1.33 1.32 8.41%
DY 1.03 0.00 0.74 0.00 0.98 0.67 0.00 -
P/NAPS 4.41 3.04 3.78 3.48 3.67 4.71 4.90 -6.78%

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