[MYEG] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 8.88%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 54,244 55,218 56,712 58,305 58,765 55,428 53,835 0.50%
PBT 20,851 20,395 19,329 21,006 19,300 17,687 17,634 11.83%
Tax -132 -141 -148 -156 -161 -164 -150 -8.17%
NP 20,719 20,254 19,181 20,850 19,139 17,523 17,484 11.99%
-
NP to SH 20,719 20,254 19,192 20,871 19,169 17,563 17,517 11.85%
-
Tax Rate 0.63% 0.69% 0.77% 0.74% 0.83% 0.93% 0.85% -
Total Cost 33,525 34,964 37,531 37,455 39,626 37,905 36,351 -5.25%
-
Net Worth 100,151 90,055 81,341 82,132 79,124 74,781 78,720 17.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,636 3,495 3,495 3,495 5,676 8,444 8,180 -13.02%
Div Payout % 32.03% 17.26% 18.21% 16.75% 29.61% 48.08% 46.70% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 100,151 90,055 81,341 82,132 79,124 74,781 78,720 17.42%
NOSH 628,300 581,000 560,200 582,500 581,800 593,499 640,000 -1.22%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 38.20% 36.68% 33.82% 35.76% 32.57% 31.61% 32.48% -
ROE 20.69% 22.49% 23.59% 25.41% 24.23% 23.49% 22.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.63 9.50 10.12 10.01 10.10 9.34 8.41 1.73%
EPS 3.30 3.49 3.43 3.58 3.29 2.96 2.74 13.21%
DPS 1.06 0.60 0.62 0.60 0.98 1.42 1.28 -11.82%
NAPS 0.1594 0.155 0.1452 0.141 0.136 0.126 0.123 18.88%
Adjusted Per Share Value based on latest NOSH - 582,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.72 0.73 0.75 0.77 0.78 0.73 0.71 0.93%
EPS 0.27 0.27 0.25 0.28 0.25 0.23 0.23 11.29%
DPS 0.09 0.05 0.05 0.05 0.08 0.11 0.11 -12.53%
NAPS 0.0132 0.0119 0.0108 0.0109 0.0105 0.0099 0.0104 17.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.80 0.80 0.76 0.44 0.44 0.44 -
P/RPS 9.38 8.42 7.90 7.59 4.36 4.71 5.23 47.66%
P/EPS 24.56 22.95 23.35 21.21 13.35 14.87 16.08 32.66%
EY 4.07 4.36 4.28 4.71 7.49 6.73 6.22 -24.64%
DY 1.30 0.75 0.78 0.79 2.22 3.23 2.91 -41.59%
P/NAPS 5.08 5.16 5.51 5.39 3.24 3.49 3.58 26.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.75 0.76 0.74 0.72 0.57 0.43 0.44 -
P/RPS 8.69 8.00 7.31 7.19 5.64 4.60 5.23 40.32%
P/EPS 22.74 21.80 21.60 20.09 17.30 14.53 16.08 26.01%
EY 4.40 4.59 4.63 4.98 5.78 6.88 6.22 -20.62%
DY 1.41 0.79 0.84 0.83 1.71 3.31 2.91 -38.33%
P/NAPS 4.71 4.90 5.10 5.11 4.19 3.41 3.58 20.08%

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