[MYEG] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 0.06%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 58,765 55,428 53,835 52,480 50,795 49,689 47,041 16.00%
PBT 19,300 17,687 17,634 17,315 17,285 17,240 16,256 12.13%
Tax -161 -164 -150 -150 -128 -100 -87 50.78%
NP 19,139 17,523 17,484 17,165 17,157 17,140 16,169 11.90%
-
NP to SH 19,169 17,563 17,517 17,198 17,187 17,162 16,186 11.94%
-
Tax Rate 0.83% 0.93% 0.85% 0.87% 0.74% 0.58% 0.54% -
Total Cost 39,626 37,905 36,351 35,315 33,638 32,549 30,872 18.12%
-
Net Worth 79,124 74,781 78,720 68,323 71,002 6,759,124 5,461,312 -94.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,676 8,444 8,180 9,377 6,667 3,899 1,196 182.67%
Div Payout % 29.61% 48.08% 46.70% 54.53% 38.80% 22.72% 7.39% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 79,124 74,781 78,720 68,323 71,002 6,759,124 5,461,312 -94.07%
NOSH 581,800 593,499 640,000 589,000 601,714 587,749 260,062 71.13%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 32.57% 31.61% 32.48% 32.71% 33.78% 34.49% 34.37% -
ROE 24.23% 23.49% 22.25% 25.17% 24.21% 0.25% 0.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.10 9.34 8.41 8.91 8.44 8.45 18.09 -32.22%
EPS 3.29 2.96 2.74 2.92 2.86 2.92 6.22 -34.62%
DPS 0.98 1.42 1.28 1.59 1.11 0.66 0.46 65.64%
NAPS 0.136 0.126 0.123 0.116 0.118 11.50 21.00 -96.53%
Adjusted Per Share Value based on latest NOSH - 589,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.77 0.73 0.71 0.69 0.67 0.65 0.62 15.55%
EPS 0.25 0.23 0.23 0.23 0.23 0.22 0.21 12.33%
DPS 0.07 0.11 0.11 0.12 0.09 0.05 0.02 130.69%
NAPS 0.0104 0.0098 0.0103 0.009 0.0093 0.8859 0.7158 -94.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.44 0.44 0.44 0.45 0.14 -
P/RPS 4.36 4.71 5.23 4.94 5.21 5.32 0.77 218.02%
P/EPS 13.35 14.87 16.08 15.07 15.40 15.41 2.25 228.09%
EY 7.49 6.73 6.22 6.64 6.49 6.49 44.46 -69.53%
DY 2.22 3.23 2.91 3.62 2.52 1.47 3.29 -23.08%
P/NAPS 3.24 3.49 3.58 3.79 3.73 0.04 0.01 4633.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.57 0.43 0.44 0.44 0.43 0.38 0.13 -
P/RPS 5.64 4.60 5.23 4.94 5.09 4.49 0.72 294.92%
P/EPS 17.30 14.53 16.08 15.07 15.05 13.01 2.09 309.72%
EY 5.78 6.88 6.22 6.64 6.64 7.68 47.88 -75.60%
DY 1.71 3.31 2.91 3.62 2.58 1.75 3.54 -38.46%
P/NAPS 4.19 3.41 3.58 3.79 3.64 0.03 0.01 5520.05%

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