[MYEG] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 8.27%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,316 85,100 80,828 76,484 73,145 71,067 68,794 24.30%
PBT 43,941 39,571 36,416 34,391 32,458 30,161 28,746 32.73%
Tax 272 408 470 458 -271 -277 -274 -
NP 44,213 39,979 36,886 34,849 32,187 29,884 28,472 34.13%
-
NP to SH 44,213 39,979 36,886 34,849 32,187 29,884 28,472 34.13%
-
Tax Rate -0.62% -1.03% -1.29% -1.33% 0.83% 0.92% 0.95% -
Total Cost 51,103 45,121 43,942 41,635 40,958 41,183 40,322 17.12%
-
Net Worth 0 156,339 152,456 142,977 134,614 128,111 123,398 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,807 10,807 10,756 10,756 8,472 8,472 8,620 16.28%
Div Payout % 24.45% 27.03% 29.16% 30.87% 26.32% 28.35% 30.28% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 156,339 152,456 142,977 134,614 128,111 123,398 -
NOSH 597,347 589,736 610,071 604,555 594,062 579,428 591,272 0.68%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 46.39% 46.98% 45.64% 45.56% 44.00% 42.05% 41.39% -
ROE 0.00% 25.57% 24.19% 24.37% 23.91% 23.33% 23.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.96 14.43 13.25 12.65 12.31 12.27 11.63 23.51%
EPS 7.40 6.78 6.05 5.76 5.42 5.16 4.82 33.11%
DPS 1.81 1.83 1.76 1.78 1.43 1.46 1.46 15.41%
NAPS 0.00 0.2651 0.2499 0.2365 0.2266 0.2211 0.2087 -
Adjusted Per Share Value based on latest NOSH - 604,555
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.25 1.12 1.06 1.00 0.96 0.93 0.90 24.50%
EPS 0.58 0.52 0.48 0.46 0.42 0.39 0.37 34.98%
DPS 0.14 0.14 0.14 0.14 0.11 0.11 0.11 17.45%
NAPS 0.00 0.0205 0.02 0.0187 0.0176 0.0168 0.0162 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.83 2.66 1.96 1.55 0.815 0.79 0.75 -
P/RPS 17.74 18.43 14.79 12.25 6.62 6.44 6.45 96.42%
P/EPS 38.24 39.24 32.42 26.89 15.04 15.32 15.58 82.05%
EY 2.62 2.55 3.08 3.72 6.65 6.53 6.42 -45.01%
DY 0.64 0.69 0.90 1.15 1.75 1.85 1.94 -52.28%
P/NAPS 0.00 10.03 7.84 6.55 3.60 3.57 3.59 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 -
Price 2.55 2.92 2.52 1.83 1.32 0.75 0.70 -
P/RPS 15.98 20.24 19.02 14.46 10.72 6.11 6.02 91.82%
P/EPS 34.45 43.07 41.68 31.75 24.36 14.54 14.54 77.81%
EY 2.90 2.32 2.40 3.15 4.10 6.88 6.88 -43.81%
DY 0.71 0.63 0.70 0.97 1.08 1.95 2.08 -51.18%
P/NAPS 0.00 11.01 10.08 7.74 5.83 3.39 3.35 -

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