[MYEG] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.26%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,712 58,305 58,765 55,428 53,835 52,480 50,795 7.61%
PBT 19,329 21,006 19,300 17,687 17,634 17,315 17,285 7.72%
Tax -148 -156 -161 -164 -150 -150 -128 10.15%
NP 19,181 20,850 19,139 17,523 17,484 17,165 17,157 7.71%
-
NP to SH 19,192 20,871 19,169 17,563 17,517 17,198 17,187 7.62%
-
Tax Rate 0.77% 0.74% 0.83% 0.93% 0.85% 0.87% 0.74% -
Total Cost 37,531 37,455 39,626 37,905 36,351 35,315 33,638 7.56%
-
Net Worth 81,341 82,132 79,124 74,781 78,720 68,323 71,002 9.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,495 3,495 5,676 8,444 8,180 9,377 6,667 -34.95%
Div Payout % 18.21% 16.75% 29.61% 48.08% 46.70% 54.53% 38.80% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 81,341 82,132 79,124 74,781 78,720 68,323 71,002 9.47%
NOSH 560,200 582,500 581,800 593,499 640,000 589,000 601,714 -4.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.82% 35.76% 32.57% 31.61% 32.48% 32.71% 33.78% -
ROE 23.59% 25.41% 24.23% 23.49% 22.25% 25.17% 24.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.12 10.01 10.10 9.34 8.41 8.91 8.44 12.85%
EPS 3.43 3.58 3.29 2.96 2.74 2.92 2.86 12.86%
DPS 0.62 0.60 0.98 1.42 1.28 1.59 1.11 -32.15%
NAPS 0.1452 0.141 0.136 0.126 0.123 0.116 0.118 14.81%
Adjusted Per Share Value based on latest NOSH - 593,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.74 0.76 0.77 0.73 0.71 0.69 0.67 6.84%
EPS 0.25 0.27 0.25 0.23 0.23 0.23 0.23 5.71%
DPS 0.05 0.05 0.07 0.11 0.11 0.12 0.09 -32.39%
NAPS 0.0107 0.0108 0.0104 0.0098 0.0103 0.009 0.0093 9.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.76 0.44 0.44 0.44 0.44 0.44 -
P/RPS 7.90 7.59 4.36 4.71 5.23 4.94 5.21 31.95%
P/EPS 23.35 21.21 13.35 14.87 16.08 15.07 15.40 31.94%
EY 4.28 4.71 7.49 6.73 6.22 6.64 6.49 -24.21%
DY 0.78 0.79 2.22 3.23 2.91 3.62 2.52 -54.20%
P/NAPS 5.51 5.39 3.24 3.49 3.58 3.79 3.73 29.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.74 0.72 0.57 0.43 0.44 0.44 0.43 -
P/RPS 7.31 7.19 5.64 4.60 5.23 4.94 5.09 27.26%
P/EPS 21.60 20.09 17.30 14.53 16.08 15.07 15.05 27.20%
EY 4.63 4.98 5.78 6.88 6.22 6.64 6.64 -21.34%
DY 0.84 0.83 1.71 3.31 2.91 3.62 2.58 -52.64%
P/NAPS 5.10 5.11 4.19 3.41 3.58 3.79 3.64 25.18%

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