[MYEG] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.49%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,191 16,062 17,473 18,340 16,918 14,192 17,898 4.73%
PBT 8,140 6,541 8,233 7,233 6,725 5,405 7,963 1.46%
Tax -28 -37 -180 -31 -25 -29 -728 -88.49%
NP 8,112 6,504 8,053 7,202 6,700 5,376 7,235 7.88%
-
NP to SH 8,112 6,504 8,053 7,202 6,700 5,376 7,235 7.88%
-
Tax Rate 0.34% 0.57% 2.19% 0.43% 0.37% 0.54% 9.14% -
Total Cost 11,079 9,558 9,420 11,138 10,218 8,816 10,663 2.57%
-
Net Worth 128,111 123,398 122,281 114,571 109,636 104,593 101,350 16.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,897 - 5,575 - 3,045 - 3,654 -14.27%
Div Payout % 35.71% - 69.23% - 45.45% - 50.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 128,111 123,398 122,281 114,571 109,636 104,593 101,350 16.82%
NOSH 579,428 591,272 619,461 600,166 609,090 597,333 609,076 -3.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 42.27% 40.49% 46.09% 39.27% 39.60% 37.88% 40.42% -
ROE 6.33% 5.27% 6.59% 6.29% 6.11% 5.14% 7.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.31 2.72 2.82 3.06 2.78 2.38 2.94 8.18%
EPS 1.40 1.10 1.30 1.20 1.10 0.90 1.20 10.77%
DPS 0.50 0.00 0.90 0.00 0.50 0.00 0.60 -11.39%
NAPS 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 20.75%
Adjusted Per Share Value based on latest NOSH - 600,166
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.25 0.21 0.23 0.24 0.22 0.19 0.23 5.68%
EPS 0.11 0.09 0.11 0.09 0.09 0.07 0.09 14.24%
DPS 0.04 0.00 0.07 0.00 0.04 0.00 0.05 -13.76%
NAPS 0.0168 0.0162 0.016 0.015 0.0144 0.0137 0.0133 16.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.79 0.75 0.58 0.65 0.64 0.60 0.71 -
P/RPS 23.85 27.61 20.56 21.27 23.04 25.25 24.16 -0.85%
P/EPS 56.43 68.18 44.62 54.17 58.18 66.67 59.77 -3.74%
EY 1.77 1.47 2.24 1.85 1.72 1.50 1.67 3.93%
DY 0.63 0.00 1.55 0.00 0.78 0.00 0.85 -18.02%
P/NAPS 3.57 3.59 2.94 3.40 3.56 3.43 4.27 -11.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.75 0.70 0.87 0.58 0.68 0.61 0.61 -
P/RPS 22.64 25.77 30.84 18.98 24.48 25.67 20.76 5.92%
P/EPS 53.57 63.64 66.92 48.33 61.82 67.78 51.35 2.84%
EY 1.87 1.57 1.49 2.07 1.62 1.48 1.95 -2.74%
DY 0.67 0.00 1.03 0.00 0.74 0.00 0.98 -22.30%
P/NAPS 3.39 3.35 4.41 3.04 3.78 3.48 3.67 -5.13%

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