[MYEG] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 31.19%
YoY- 38.13%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,720 35,369 30,634 23,463 20,406 20,813 20,418 22.58%
PBT 12,130 16,950 13,900 11,295 8,566 10,180 9,530 17.43%
Tax -106 -321 -161 -90 -25 548 -25 161.73%
NP 12,024 16,629 13,739 11,205 8,541 10,728 9,505 16.95%
-
NP to SH 12,042 16,629 13,739 11,205 8,541 10,728 9,505 17.06%
-
Tax Rate 0.87% 1.89% 1.16% 0.80% 0.29% -5.38% 0.26% -
Total Cost 15,696 18,740 16,895 12,258 11,865 10,085 10,913 27.38%
-
Net Worth 192,611 177,870 165,943 156,339 152,456 142,977 134,614 26.94%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 11,877 - 2,948 - 7,859 - -
Div Payout % - 71.43% - 26.32% - 73.26% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 192,611 177,870 165,943 156,339 152,456 142,977 134,614 26.94%
NOSH 602,100 593,892 597,347 589,736 610,071 604,555 594,062 0.89%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.38% 47.02% 44.85% 47.76% 41.86% 51.54% 46.55% -
ROE 6.25% 9.35% 8.28% 7.17% 5.60% 7.50% 7.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.60 5.96 5.13 3.98 3.34 3.44 3.44 21.35%
EPS 2.00 2.80 2.30 1.90 1.40 1.80 1.60 16.02%
DPS 0.00 2.00 0.00 0.50 0.00 1.30 0.00 -
NAPS 0.3199 0.2995 0.2778 0.2651 0.2499 0.2365 0.2266 25.81%
Adjusted Per Share Value based on latest NOSH - 589,736
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.36 0.46 0.40 0.31 0.27 0.27 0.27 21.12%
EPS 0.16 0.22 0.18 0.15 0.11 0.14 0.12 21.12%
DPS 0.00 0.16 0.00 0.04 0.00 0.10 0.00 -
NAPS 0.0252 0.0233 0.0217 0.0205 0.02 0.0187 0.0176 27.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.77 3.04 2.83 2.66 1.96 1.55 0.815 -
P/RPS 81.89 51.05 55.18 66.86 58.60 45.02 23.71 128.31%
P/EPS 188.50 108.57 123.04 140.00 140.00 87.35 50.94 139.05%
EY 0.53 0.92 0.81 0.71 0.71 1.14 1.96 -58.15%
DY 0.00 0.66 0.00 0.19 0.00 0.84 0.00 -
P/NAPS 11.78 10.15 10.19 10.03 7.84 6.55 3.60 120.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 -
Price 4.25 2.80 2.55 2.92 2.52 1.83 1.32 -
P/RPS 92.31 47.02 49.72 73.39 75.34 53.16 38.41 79.32%
P/EPS 212.50 100.00 110.87 153.68 180.00 103.13 82.50 87.79%
EY 0.47 1.00 0.90 0.65 0.56 0.97 1.21 -46.73%
DY 0.00 0.71 0.00 0.17 0.00 0.71 0.00 -
P/NAPS 13.29 9.35 9.18 11.01 10.08 7.74 5.83 73.12%

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