[MYEG] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 24.63%
YoY- 15.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,062 17,473 18,340 16,918 14,192 17,898 15,584 2.02%
PBT 6,541 8,233 7,233 6,725 5,405 7,963 6,313 2.38%
Tax -37 -180 -31 -25 -29 -728 -30 14.96%
NP 6,504 8,053 7,202 6,700 5,376 7,235 6,283 2.32%
-
NP to SH 6,504 8,053 7,202 6,700 5,376 7,235 6,283 2.32%
-
Tax Rate 0.57% 2.19% 0.43% 0.37% 0.54% 9.14% 0.48% -
Total Cost 9,558 9,420 11,138 10,218 8,816 10,663 9,301 1.82%
-
Net Worth 123,398 122,281 114,571 109,636 104,593 101,350 100,151 14.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 5,575 - 3,045 - 3,654 3,141 -
Div Payout % - 69.23% - 45.45% - 50.51% 50.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,398 122,281 114,571 109,636 104,593 101,350 100,151 14.88%
NOSH 591,272 619,461 600,166 609,090 597,333 609,076 628,300 -3.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 40.49% 46.09% 39.27% 39.60% 37.88% 40.42% 40.32% -
ROE 5.27% 6.59% 6.29% 6.11% 5.14% 7.14% 6.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.72 2.82 3.06 2.78 2.38 2.94 2.48 6.33%
EPS 1.10 1.30 1.20 1.10 0.90 1.20 1.00 6.54%
DPS 0.00 0.90 0.00 0.50 0.00 0.60 0.50 -
NAPS 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 0.1594 19.62%
Adjusted Per Share Value based on latest NOSH - 609,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.21 0.23 0.24 0.22 0.19 0.23 0.20 3.29%
EPS 0.09 0.11 0.09 0.09 0.07 0.09 0.08 8.14%
DPS 0.00 0.07 0.00 0.04 0.00 0.05 0.04 -
NAPS 0.0162 0.016 0.015 0.0144 0.0137 0.0133 0.0131 15.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.58 0.65 0.64 0.60 0.71 0.81 -
P/RPS 27.61 20.56 21.27 23.04 25.25 24.16 32.66 -10.56%
P/EPS 68.18 44.62 54.17 58.18 66.67 59.77 81.00 -10.82%
EY 1.47 2.24 1.85 1.72 1.50 1.67 1.23 12.58%
DY 0.00 1.55 0.00 0.78 0.00 0.85 0.62 -
P/NAPS 3.59 2.94 3.40 3.56 3.43 4.27 5.08 -20.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.70 0.87 0.58 0.68 0.61 0.61 0.75 -
P/RPS 25.77 30.84 18.98 24.48 25.67 20.76 30.24 -10.08%
P/EPS 63.64 66.92 48.33 61.82 67.78 51.35 75.00 -10.34%
EY 1.57 1.49 2.07 1.62 1.48 1.95 1.33 11.66%
DY 0.00 1.03 0.00 0.74 0.00 0.98 0.67 -
P/NAPS 3.35 4.41 3.04 3.78 3.48 3.67 4.71 -20.27%

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