[MYEG] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 8.14%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,918 14,192 17,898 15,584 13,346 12,005 13,309 17.29%
PBT 6,725 5,405 7,963 6,313 5,843 2,840 5,855 9.64%
Tax -25 -29 -728 -30 -33 -39 -30 -11.41%
NP 6,700 5,376 7,235 6,283 5,810 2,801 5,825 9.75%
-
NP to SH 6,700 5,376 7,235 6,283 5,810 2,801 5,825 9.75%
-
Tax Rate 0.37% 0.54% 9.14% 0.48% 0.56% 1.37% 0.51% -
Total Cost 10,218 8,816 10,663 9,301 7,536 9,204 7,484 23.00%
-
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,045 - 3,654 3,141 - - 3,495 -8.75%
Div Payout % 45.45% - 50.51% 50.00% - - 60.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
NOSH 609,090 597,333 609,076 628,300 581,000 560,200 582,500 3.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 39.60% 37.88% 40.42% 40.32% 43.53% 23.33% 43.77% -
ROE 6.11% 5.14% 7.14% 6.27% 6.45% 3.44% 7.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.78 2.38 2.94 2.48 2.30 2.14 2.28 14.09%
EPS 1.10 0.90 1.20 1.00 1.00 0.50 1.00 6.54%
DPS 0.50 0.00 0.60 0.50 0.00 0.00 0.60 -11.41%
NAPS 0.18 0.1751 0.1664 0.1594 0.155 0.1452 0.141 17.62%
Adjusted Per Share Value based on latest NOSH - 628,300
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.22 0.19 0.24 0.21 0.18 0.16 0.18 14.27%
EPS 0.09 0.07 0.10 0.08 0.08 0.04 0.08 8.14%
DPS 0.04 0.00 0.05 0.04 0.00 0.00 0.05 -13.78%
NAPS 0.0145 0.0138 0.0134 0.0132 0.0119 0.0108 0.0109 20.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.64 0.60 0.71 0.81 0.80 0.80 0.76 -
P/RPS 23.04 25.25 24.16 32.66 34.83 37.33 33.26 -21.65%
P/EPS 58.18 66.67 59.77 81.00 80.00 160.00 76.00 -16.27%
EY 1.72 1.50 1.67 1.23 1.25 0.63 1.32 19.24%
DY 0.78 0.00 0.85 0.62 0.00 0.00 0.79 -0.84%
P/NAPS 3.56 3.43 4.27 5.08 5.16 5.51 5.39 -24.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.68 0.61 0.61 0.75 0.76 0.74 0.72 -
P/RPS 24.48 25.67 20.76 30.24 33.09 34.53 31.51 -15.45%
P/EPS 61.82 67.78 51.35 75.00 76.00 148.00 72.00 -9.63%
EY 1.62 1.48 1.95 1.33 1.32 0.68 1.39 10.71%
DY 0.74 0.00 0.98 0.67 0.00 0.00 0.83 -7.34%
P/NAPS 3.78 3.48 3.67 4.71 4.90 5.10 5.11 -18.16%

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