[MYEG] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 6.03%
YoY- 55.57%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 53,835 52,480 50,795 49,689 47,041 43,821 39,141 23.65%
PBT 17,634 17,315 17,285 17,240 16,256 14,824 13,014 22.42%
Tax -150 -150 -128 -100 -87 -53 -50 107.86%
NP 17,484 17,165 17,157 17,140 16,169 14,771 12,964 22.04%
-
NP to SH 17,517 17,198 17,187 17,162 16,186 14,777 12,962 22.21%
-
Tax Rate 0.85% 0.87% 0.74% 0.58% 0.54% 0.36% 0.38% -
Total Cost 36,351 35,315 33,638 32,549 30,872 29,050 26,177 24.44%
-
Net Worth 78,720 68,323 71,002 6,759,124 5,461,312 50,114 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,180 9,377 6,667 3,899 1,196 2,501 2,501 120.18%
Div Payout % 46.70% 54.53% 38.80% 22.72% 7.39% 16.93% 19.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 78,720 68,323 71,002 6,759,124 5,461,312 50,114 0 -
NOSH 640,000 589,000 601,714 587,749 260,062 256,999 220,368 103.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.48% 32.71% 33.78% 34.49% 34.37% 33.71% 33.12% -
ROE 22.25% 25.17% 24.21% 0.25% 0.30% 29.49% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.41 8.91 8.44 8.45 18.09 17.05 17.76 -39.21%
EPS 2.74 2.92 2.86 2.92 6.22 5.75 5.88 -39.86%
DPS 1.28 1.59 1.11 0.66 0.46 0.97 1.14 8.02%
NAPS 0.123 0.116 0.118 11.50 21.00 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.71 0.69 0.67 0.65 0.62 0.57 0.51 24.65%
EPS 0.23 0.23 0.23 0.22 0.21 0.19 0.17 22.30%
DPS 0.11 0.12 0.09 0.05 0.02 0.03 0.03 137.59%
NAPS 0.0103 0.009 0.0093 0.8859 0.7158 0.0066 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.44 0.44 0.45 0.14 0.15 0.16 -
P/RPS 5.23 4.94 5.21 5.32 0.77 0.88 0.90 222.88%
P/EPS 16.08 15.07 15.40 15.41 2.25 2.61 2.72 226.59%
EY 6.22 6.64 6.49 6.49 44.46 38.33 36.76 -69.37%
DY 2.91 3.62 2.52 1.47 3.29 6.49 7.10 -44.79%
P/NAPS 3.58 3.79 3.73 0.04 0.01 0.77 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 23/05/08 -
Price 0.44 0.44 0.43 0.38 0.13 0.86 0.95 -
P/RPS 5.23 4.94 5.09 4.49 0.72 5.04 5.35 -1.49%
P/EPS 16.08 15.07 15.05 13.01 2.09 14.96 16.15 -0.28%
EY 6.22 6.64 6.64 7.68 47.88 6.69 6.19 0.32%
DY 2.91 3.62 2.58 1.75 3.54 1.13 1.20 80.40%
P/NAPS 3.58 3.79 3.64 0.03 0.01 4.41 0.00 -

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