[MYEG] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -19.24%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,813 20,418 19,191 16,062 17,473 18,340 16,918 14.82%
PBT 10,180 9,530 8,140 6,541 8,233 7,233 6,725 31.87%
Tax 548 -25 -28 -37 -180 -31 -25 -
NP 10,728 9,505 8,112 6,504 8,053 7,202 6,700 36.90%
-
NP to SH 10,728 9,505 8,112 6,504 8,053 7,202 6,700 36.90%
-
Tax Rate -5.38% 0.26% 0.34% 0.57% 2.19% 0.43% 0.37% -
Total Cost 10,085 10,913 11,079 9,558 9,420 11,138 10,218 -0.87%
-
Net Worth 142,977 134,614 128,111 123,398 122,281 114,571 109,636 19.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,859 - 2,897 - 5,575 - 3,045 88.26%
Div Payout % 73.26% - 35.71% - 69.23% - 45.45% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 142,977 134,614 128,111 123,398 122,281 114,571 109,636 19.38%
NOSH 604,555 594,062 579,428 591,272 619,461 600,166 609,090 -0.49%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 51.54% 46.55% 42.27% 40.49% 46.09% 39.27% 39.60% -
ROE 7.50% 7.06% 6.33% 5.27% 6.59% 6.29% 6.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.44 3.44 3.31 2.72 2.82 3.06 2.78 15.27%
EPS 1.80 1.60 1.40 1.10 1.30 1.20 1.10 38.90%
DPS 1.30 0.00 0.50 0.00 0.90 0.00 0.50 89.19%
NAPS 0.2365 0.2266 0.2211 0.2087 0.1974 0.1909 0.18 19.98%
Adjusted Per Share Value based on latest NOSH - 591,272
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.28 0.27 0.25 0.21 0.23 0.24 0.22 17.45%
EPS 0.14 0.13 0.11 0.09 0.11 0.10 0.09 34.28%
DPS 0.10 0.00 0.04 0.00 0.07 0.00 0.04 84.30%
NAPS 0.0189 0.0178 0.0169 0.0163 0.0162 0.0152 0.0145 19.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.55 0.815 0.79 0.75 0.58 0.65 0.64 -
P/RPS 45.02 23.71 23.85 27.61 20.56 21.27 23.04 56.36%
P/EPS 87.35 50.94 56.43 68.18 44.62 54.17 58.18 31.14%
EY 1.14 1.96 1.77 1.47 2.24 1.85 1.72 -24.00%
DY 0.84 0.00 0.63 0.00 1.55 0.00 0.78 5.06%
P/NAPS 6.55 3.60 3.57 3.59 2.94 3.40 3.56 50.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 -
Price 1.83 1.32 0.75 0.70 0.87 0.58 0.68 -
P/RPS 53.16 38.41 22.64 25.77 30.84 18.98 24.48 67.77%
P/EPS 103.13 82.50 53.57 63.64 66.92 48.33 61.82 40.70%
EY 0.97 1.21 1.87 1.57 1.49 2.07 1.62 -28.98%
DY 0.71 0.00 0.67 0.00 1.03 0.00 0.74 -2.72%
P/NAPS 7.74 5.83 3.39 3.35 4.41 3.04 3.78 61.32%

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