[MYEG] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 22.61%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 29,765 27,720 35,369 30,634 23,463 20,406 20,813 26.85%
PBT 14,166 12,130 16,950 13,900 11,295 8,566 10,180 24.56%
Tax -118 -106 -321 -161 -90 -25 548 -
NP 14,048 12,024 16,629 13,739 11,205 8,541 10,728 19.63%
-
NP to SH 14,086 12,042 16,629 13,739 11,205 8,541 10,728 19.84%
-
Tax Rate 0.83% 0.87% 1.89% 1.16% 0.80% 0.29% -5.38% -
Total Cost 15,717 15,696 18,740 16,895 12,258 11,865 10,085 34.31%
-
Net Worth 224,730 192,611 177,870 165,943 156,339 152,456 142,977 35.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,934 - 11,877 - 2,948 - 7,859 -48.05%
Div Payout % 20.83% - 71.43% - 26.32% - 73.26% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 224,730 192,611 177,870 165,943 156,339 152,456 142,977 35.07%
NOSH 586,916 602,100 593,892 597,347 589,736 610,071 604,555 -1.94%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 47.20% 43.38% 47.02% 44.85% 47.76% 41.86% 51.54% -
ROE 6.27% 6.25% 9.35% 8.28% 7.17% 5.60% 7.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.07 4.60 5.96 5.13 3.98 3.34 3.44 29.41%
EPS 2.40 2.00 2.80 2.30 1.90 1.40 1.80 21.07%
DPS 0.50 0.00 2.00 0.00 0.50 0.00 1.30 -47.02%
NAPS 0.3829 0.3199 0.2995 0.2778 0.2651 0.2499 0.2365 37.75%
Adjusted Per Share Value based on latest NOSH - 597,347
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.39 0.37 0.47 0.41 0.31 0.27 0.28 24.64%
EPS 0.19 0.16 0.22 0.18 0.15 0.11 0.14 22.51%
DPS 0.04 0.00 0.16 0.00 0.04 0.00 0.10 -45.62%
NAPS 0.0297 0.0255 0.0235 0.022 0.0207 0.0202 0.0189 35.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.22 3.77 3.04 2.83 2.66 1.96 1.55 -
P/RPS 83.21 81.89 51.05 55.18 66.86 58.60 45.02 50.43%
P/EPS 175.83 188.50 108.57 123.04 140.00 140.00 87.35 59.22%
EY 0.57 0.53 0.92 0.81 0.71 0.71 1.14 -36.92%
DY 0.12 0.00 0.66 0.00 0.19 0.00 0.84 -72.57%
P/NAPS 11.02 11.78 10.15 10.19 10.03 7.84 6.55 41.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 -
Price 2.50 4.25 2.80 2.55 2.92 2.52 1.83 -
P/RPS 49.30 92.31 47.02 49.72 73.39 75.34 53.16 -4.88%
P/EPS 104.17 212.50 100.00 110.87 153.68 180.00 103.13 0.66%
EY 0.96 0.47 1.00 0.90 0.65 0.56 0.97 -0.68%
DY 0.20 0.00 0.71 0.00 0.17 0.00 0.71 -56.92%
P/NAPS 6.53 13.29 9.35 9.18 11.01 10.08 7.74 -10.68%

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