[MYEG] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.98%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,005 13,309 16,558 14,840 13,598 13,769 13,221 -6.22%
PBT 2,840 5,855 5,857 4,777 4,517 4,149 4,244 -23.47%
Tax -39 -30 -39 -40 -47 -35 -42 -4.81%
NP 2,801 5,825 5,818 4,737 4,470 4,114 4,202 -23.67%
-
NP to SH 2,801 5,825 5,818 4,748 4,480 4,123 4,212 -23.79%
-
Tax Rate 1.37% 0.51% 0.67% 0.84% 1.04% 0.84% 0.99% -
Total Cost 9,204 7,484 10,740 10,103 9,128 9,655 9,019 1.36%
-
Net Worth 81,341 82,132 79,124 74,781 78,720 68,323 71,002 9.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,495 - 2,967 - 2,709 2,767 -
Div Payout % - 60.00% - 62.50% - 65.71% 65.71% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 81,341 82,132 79,124 74,781 78,720 68,323 71,002 9.47%
NOSH 560,200 582,500 581,800 593,499 640,000 589,000 601,714 -4.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.33% 43.77% 35.14% 31.92% 32.87% 29.88% 31.78% -
ROE 3.44% 7.09% 7.35% 6.35% 5.69% 6.03% 5.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.14 2.28 2.85 2.50 2.12 2.34 2.20 -1.82%
EPS 0.50 1.00 1.00 0.80 0.70 0.70 0.70 -20.07%
DPS 0.00 0.60 0.00 0.50 0.00 0.46 0.46 -
NAPS 0.1452 0.141 0.136 0.126 0.123 0.116 0.118 14.81%
Adjusted Per Share Value based on latest NOSH - 593,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.16 0.17 0.22 0.19 0.18 0.18 0.17 -3.95%
EPS 0.04 0.08 0.08 0.06 0.06 0.05 0.06 -23.66%
DPS 0.00 0.05 0.00 0.04 0.00 0.04 0.04 -
NAPS 0.0107 0.0108 0.0104 0.0098 0.0103 0.009 0.0093 9.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.76 0.44 0.44 0.44 0.44 0.44 -
P/RPS 37.33 33.26 15.46 17.60 20.71 18.82 20.03 51.38%
P/EPS 160.00 76.00 44.00 55.00 62.86 62.86 62.86 86.31%
EY 0.63 1.32 2.27 1.82 1.59 1.59 1.59 -46.02%
DY 0.00 0.79 0.00 1.14 0.00 1.05 1.05 -
P/NAPS 5.51 5.39 3.24 3.49 3.58 3.79 3.73 29.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.74 0.72 0.57 0.43 0.44 0.44 0.43 -
P/RPS 34.53 31.51 20.03 17.20 20.71 18.82 19.57 45.96%
P/EPS 148.00 72.00 57.00 53.75 62.86 62.86 61.43 79.62%
EY 0.68 1.39 1.75 1.86 1.59 1.59 1.63 -44.13%
DY 0.00 0.83 0.00 1.16 0.00 1.05 1.07 -
P/NAPS 5.10 5.11 4.19 3.41 3.58 3.79 3.64 25.18%

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