[MYEG] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 6.81%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 67,348 64,592 61,020 58,833 54,244 55,218 56,712 12.12%
PBT 27,326 26,406 25,524 22,959 20,851 20,395 19,329 25.93%
Tax -813 -812 -820 -830 -132 -141 -148 211.00%
NP 26,513 25,594 24,704 22,129 20,719 20,254 19,181 24.06%
-
NP to SH 26,513 25,594 24,704 22,129 20,719 20,254 19,192 24.01%
-
Tax Rate 2.98% 3.08% 3.21% 3.62% 0.63% 0.69% 0.77% -
Total Cost 40,835 38,998 36,316 36,704 33,525 34,964 37,531 5.78%
-
Net Worth 114,571 109,636 104,593 101,350 100,151 90,055 81,341 25.62%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,699 9,841 6,795 6,795 6,636 3,495 3,495 54.24%
Div Payout % 25.27% 38.45% 27.51% 30.71% 32.03% 17.26% 18.21% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 114,571 109,636 104,593 101,350 100,151 90,055 81,341 25.62%
NOSH 600,166 609,090 597,333 609,076 628,300 581,000 560,200 4.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 39.37% 39.62% 40.49% 37.61% 38.20% 36.68% 33.82% -
ROE 23.14% 23.34% 23.62% 21.83% 20.69% 22.49% 23.59% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.22 10.60 10.22 9.66 8.63 9.50 10.12 7.11%
EPS 4.42 4.20 4.14 3.63 3.30 3.49 3.43 18.40%
DPS 1.10 1.62 1.14 1.12 1.06 0.60 0.62 46.50%
NAPS 0.1909 0.18 0.1751 0.1664 0.1594 0.155 0.1452 19.99%
Adjusted Per Share Value based on latest NOSH - 609,076
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.89 0.85 0.81 0.78 0.72 0.73 0.75 12.07%
EPS 0.35 0.34 0.33 0.29 0.27 0.27 0.25 25.12%
DPS 0.09 0.13 0.09 0.09 0.09 0.05 0.05 47.91%
NAPS 0.0152 0.0145 0.0138 0.0134 0.0132 0.0119 0.0108 25.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.64 0.60 0.71 0.81 0.80 0.80 -
P/RPS 5.79 6.04 5.87 7.35 9.38 8.42 7.90 -18.69%
P/EPS 14.71 15.23 14.51 19.54 24.56 22.95 23.35 -26.49%
EY 6.80 6.57 6.89 5.12 4.07 4.36 4.28 36.11%
DY 1.69 2.52 1.90 1.57 1.30 0.75 0.78 67.36%
P/NAPS 3.40 3.56 3.43 4.27 5.08 5.16 5.51 -27.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.58 0.68 0.61 0.61 0.75 0.76 0.74 -
P/RPS 5.17 6.41 5.97 6.32 8.69 8.00 7.31 -20.60%
P/EPS 13.13 16.18 14.75 16.79 22.74 21.80 21.60 -28.21%
EY 7.62 6.18 6.78 5.96 4.40 4.59 4.63 39.35%
DY 1.90 2.38 1.87 1.83 1.41 0.79 0.84 72.22%
P/NAPS 3.04 3.78 3.48 3.67 4.71 4.90 5.10 -29.15%

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