[MYEG] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -20.39%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,369 30,634 23,463 20,406 20,813 20,418 19,191 50.48%
PBT 16,950 13,900 11,295 8,566 10,180 9,530 8,140 63.28%
Tax -321 -161 -90 -25 548 -25 -28 410.70%
NP 16,629 13,739 11,205 8,541 10,728 9,505 8,112 61.58%
-
NP to SH 16,629 13,739 11,205 8,541 10,728 9,505 8,112 61.58%
-
Tax Rate 1.89% 1.16% 0.80% 0.29% -5.38% 0.26% 0.34% -
Total Cost 18,740 16,895 12,258 11,865 10,085 10,913 11,079 42.10%
-
Net Worth 177,870 165,943 156,339 152,456 142,977 134,614 128,111 24.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,877 - 2,948 - 7,859 - 2,897 156.81%
Div Payout % 71.43% - 26.32% - 73.26% - 35.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,870 165,943 156,339 152,456 142,977 134,614 128,111 24.52%
NOSH 593,892 597,347 589,736 610,071 604,555 594,062 579,428 1.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.02% 44.85% 47.76% 41.86% 51.54% 46.55% 42.27% -
ROE 9.35% 8.28% 7.17% 5.60% 7.50% 7.06% 6.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.96 5.13 3.98 3.34 3.44 3.44 3.31 48.16%
EPS 2.80 2.30 1.90 1.40 1.80 1.60 1.40 58.94%
DPS 2.00 0.00 0.50 0.00 1.30 0.00 0.50 152.62%
NAPS 0.2995 0.2778 0.2651 0.2499 0.2365 0.2266 0.2211 22.49%
Adjusted Per Share Value based on latest NOSH - 610,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.47 0.41 0.31 0.27 0.28 0.27 0.25 52.50%
EPS 0.22 0.18 0.15 0.11 0.14 0.13 0.11 58.94%
DPS 0.16 0.00 0.04 0.00 0.10 0.00 0.04 152.62%
NAPS 0.0235 0.022 0.0207 0.0202 0.0189 0.0178 0.0169 24.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.04 2.83 2.66 1.96 1.55 0.815 0.79 -
P/RPS 51.05 55.18 66.86 58.60 45.02 23.71 23.85 66.31%
P/EPS 108.57 123.04 140.00 140.00 87.35 50.94 56.43 54.87%
EY 0.92 0.81 0.71 0.71 1.14 1.96 1.77 -35.43%
DY 0.66 0.00 0.19 0.00 0.84 0.00 0.63 3.15%
P/NAPS 10.15 10.19 10.03 7.84 6.55 3.60 3.57 101.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 -
Price 2.80 2.55 2.92 2.52 1.83 1.32 0.75 -
P/RPS 47.02 49.72 73.39 75.34 53.16 38.41 22.64 62.99%
P/EPS 100.00 110.87 153.68 180.00 103.13 82.50 53.57 51.78%
EY 1.00 0.90 0.65 0.56 0.97 1.21 1.87 -34.19%
DY 0.71 0.00 0.17 0.00 0.71 0.00 0.67 3.95%
P/NAPS 9.35 9.18 11.01 10.08 7.74 5.83 3.39 97.03%

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