[MYEG] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 3.6%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 68,794 66,924 67,348 64,592 61,020 58,833 54,244 17.11%
PBT 28,746 27,610 27,326 26,406 25,524 22,959 20,851 23.79%
Tax -274 -266 -813 -812 -820 -830 -132 62.50%
NP 28,472 27,344 26,513 25,594 24,704 22,129 20,719 23.53%
-
NP to SH 28,472 27,344 26,513 25,594 24,704 22,129 20,719 23.53%
-
Tax Rate 0.95% 0.96% 2.98% 3.08% 3.21% 3.62% 0.63% -
Total Cost 40,322 39,580 40,835 38,998 36,316 36,704 33,525 13.05%
-
Net Worth 123,398 122,281 114,571 109,636 104,593 101,350 100,151 14.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,620 8,620 6,699 9,841 6,795 6,795 6,636 18.99%
Div Payout % 30.28% 31.53% 25.27% 38.45% 27.51% 30.71% 32.03% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,398 122,281 114,571 109,636 104,593 101,350 100,151 14.88%
NOSH 591,272 619,461 600,166 609,090 597,333 609,076 628,300 -3.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 41.39% 40.86% 39.37% 39.62% 40.49% 37.61% 38.20% -
ROE 23.07% 22.36% 23.14% 23.34% 23.62% 21.83% 20.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.63 10.80 11.22 10.60 10.22 9.66 8.63 21.93%
EPS 4.82 4.41 4.42 4.20 4.14 3.63 3.30 28.64%
DPS 1.46 1.39 1.10 1.62 1.14 1.12 1.06 23.72%
NAPS 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 0.1594 19.62%
Adjusted Per Share Value based on latest NOSH - 609,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.90 0.88 0.88 0.85 0.80 0.77 0.71 17.07%
EPS 0.37 0.36 0.35 0.34 0.32 0.29 0.27 23.30%
DPS 0.11 0.11 0.09 0.13 0.09 0.09 0.09 14.27%
NAPS 0.0162 0.016 0.015 0.0144 0.0137 0.0133 0.0131 15.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.58 0.65 0.64 0.60 0.71 0.81 -
P/RPS 6.45 5.37 5.79 6.04 5.87 7.35 9.38 -22.04%
P/EPS 15.58 13.14 14.71 15.23 14.51 19.54 24.56 -26.10%
EY 6.42 7.61 6.80 6.57 6.89 5.12 4.07 35.39%
DY 1.94 2.40 1.69 2.52 1.90 1.57 1.30 30.49%
P/NAPS 3.59 2.94 3.40 3.56 3.43 4.27 5.08 -20.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.70 0.87 0.58 0.68 0.61 0.61 0.75 -
P/RPS 6.02 8.05 5.17 6.41 5.97 6.32 8.69 -21.65%
P/EPS 14.54 19.71 13.13 16.18 14.75 16.79 22.74 -25.72%
EY 6.88 5.07 7.62 6.18 6.78 5.96 4.40 34.60%
DY 2.08 1.60 1.90 2.38 1.87 1.83 1.41 29.49%
P/NAPS 3.35 4.41 3.04 3.78 3.48 3.67 4.71 -20.27%

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