[MYEG] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 4.96%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,828 76,484 73,145 71,067 68,794 66,924 67,348 12.92%
PBT 36,416 34,391 32,458 30,161 28,746 27,610 27,326 21.07%
Tax 470 458 -271 -277 -274 -266 -813 -
NP 36,886 34,849 32,187 29,884 28,472 27,344 26,513 24.59%
-
NP to SH 36,886 34,849 32,187 29,884 28,472 27,344 26,513 24.59%
-
Tax Rate -1.29% -1.33% 0.83% 0.92% 0.95% 0.96% 2.98% -
Total Cost 43,942 41,635 40,958 41,183 40,322 39,580 40,835 5.00%
-
Net Worth 152,456 142,977 134,614 128,111 123,398 122,281 114,571 20.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,756 10,756 8,472 8,472 8,620 8,620 6,699 37.07%
Div Payout % 29.16% 30.87% 26.32% 28.35% 30.28% 31.53% 25.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,456 142,977 134,614 128,111 123,398 122,281 114,571 20.95%
NOSH 610,071 604,555 594,062 579,428 591,272 619,461 600,166 1.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 45.64% 45.56% 44.00% 42.05% 41.39% 40.86% 39.37% -
ROE 24.19% 24.37% 23.91% 23.33% 23.07% 22.36% 23.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.25 12.65 12.31 12.27 11.63 10.80 11.22 11.71%
EPS 6.05 5.76 5.42 5.16 4.82 4.41 4.42 23.25%
DPS 1.76 1.78 1.43 1.46 1.46 1.39 1.10 36.75%
NAPS 0.2499 0.2365 0.2266 0.2211 0.2087 0.1974 0.1909 19.64%
Adjusted Per Share Value based on latest NOSH - 579,428
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.06 1.00 0.96 0.93 0.90 0.88 0.88 13.19%
EPS 0.48 0.46 0.42 0.39 0.37 0.36 0.35 23.41%
DPS 0.14 0.14 0.11 0.11 0.11 0.11 0.09 34.21%
NAPS 0.02 0.0187 0.0176 0.0168 0.0162 0.016 0.015 21.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.55 0.815 0.79 0.75 0.58 0.65 -
P/RPS 14.79 12.25 6.62 6.44 6.45 5.37 5.79 86.75%
P/EPS 32.42 26.89 15.04 15.32 15.58 13.14 14.71 69.27%
EY 3.08 3.72 6.65 6.53 6.42 7.61 6.80 -40.99%
DY 0.90 1.15 1.75 1.85 1.94 2.40 1.69 -34.27%
P/NAPS 7.84 6.55 3.60 3.57 3.59 2.94 3.40 74.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 -
Price 2.52 1.83 1.32 0.75 0.70 0.87 0.58 -
P/RPS 19.02 14.46 10.72 6.11 6.02 8.05 5.17 138.12%
P/EPS 41.68 31.75 24.36 14.54 14.54 19.71 13.13 115.84%
EY 2.40 3.15 4.10 6.88 6.88 5.07 7.62 -53.67%
DY 0.70 0.97 1.08 1.95 2.08 1.60 1.90 -48.57%
P/NAPS 10.08 7.74 5.83 3.39 3.35 4.41 3.04 122.19%

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