[MYEG] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 17.17%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,463 20,406 20,813 20,418 19,191 16,062 17,473 21.64%
PBT 11,295 8,566 10,180 9,530 8,140 6,541 8,233 23.39%
Tax -90 -25 548 -25 -28 -37 -180 -36.92%
NP 11,205 8,541 10,728 9,505 8,112 6,504 8,053 24.55%
-
NP to SH 11,205 8,541 10,728 9,505 8,112 6,504 8,053 24.55%
-
Tax Rate 0.80% 0.29% -5.38% 0.26% 0.34% 0.57% 2.19% -
Total Cost 12,258 11,865 10,085 10,913 11,079 9,558 9,420 19.13%
-
Net Worth 156,339 152,456 142,977 134,614 128,111 123,398 122,281 17.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,948 - 7,859 - 2,897 - 5,575 -34.53%
Div Payout % 26.32% - 73.26% - 35.71% - 69.23% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 156,339 152,456 142,977 134,614 128,111 123,398 122,281 17.74%
NOSH 589,736 610,071 604,555 594,062 579,428 591,272 619,461 -3.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 47.76% 41.86% 51.54% 46.55% 42.27% 40.49% 46.09% -
ROE 7.17% 5.60% 7.50% 7.06% 6.33% 5.27% 6.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.98 3.34 3.44 3.44 3.31 2.72 2.82 25.74%
EPS 1.90 1.40 1.80 1.60 1.40 1.10 1.30 28.69%
DPS 0.50 0.00 1.30 0.00 0.50 0.00 0.90 -32.34%
NAPS 0.2651 0.2499 0.2365 0.2266 0.2211 0.2087 0.1974 21.65%
Adjusted Per Share Value based on latest NOSH - 594,062
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.31 0.27 0.27 0.27 0.25 0.21 0.23 21.95%
EPS 0.15 0.11 0.14 0.12 0.11 0.09 0.11 22.90%
DPS 0.04 0.00 0.10 0.00 0.04 0.00 0.07 -31.06%
NAPS 0.0205 0.02 0.0187 0.0176 0.0168 0.0162 0.016 17.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.66 1.96 1.55 0.815 0.79 0.75 0.58 -
P/RPS 66.86 58.60 45.02 23.71 23.85 27.61 20.56 119.02%
P/EPS 140.00 140.00 87.35 50.94 56.43 68.18 44.62 113.87%
EY 0.71 0.71 1.14 1.96 1.77 1.47 2.24 -53.41%
DY 0.19 0.00 0.84 0.00 0.63 0.00 1.55 -75.22%
P/NAPS 10.03 7.84 6.55 3.60 3.57 3.59 2.94 126.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 -
Price 2.92 2.52 1.83 1.32 0.75 0.70 0.87 -
P/RPS 73.39 75.34 53.16 38.41 22.64 25.77 30.84 77.96%
P/EPS 153.68 180.00 103.13 82.50 53.57 63.64 66.92 73.80%
EY 0.65 0.56 0.97 1.21 1.87 1.57 1.49 -42.39%
DY 0.17 0.00 0.71 0.00 0.67 0.00 1.03 -69.81%
P/NAPS 11.01 10.08 7.74 5.83 3.39 3.35 4.41 83.72%

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