[MYEG] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.39%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 117,186 109,872 95,316 85,100 80,828 76,484 73,145 36.87%
PBT 54,275 50,711 43,941 39,571 36,416 34,391 32,458 40.83%
Tax -678 -597 272 408 470 458 -271 84.18%
NP 53,597 50,114 44,213 39,979 36,886 34,849 32,187 40.44%
-
NP to SH 53,615 50,114 44,213 39,979 36,886 34,849 32,187 40.47%
-
Tax Rate 1.25% 1.18% -0.62% -1.03% -1.29% -1.33% 0.83% -
Total Cost 63,589 59,758 51,103 45,121 43,942 41,635 40,958 34.04%
-
Net Worth 192,611 177,870 0 156,339 152,456 142,977 134,614 26.94%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14,826 14,826 10,807 10,807 10,756 10,756 8,472 45.17%
Div Payout % 27.65% 29.59% 24.45% 27.03% 29.16% 30.87% 26.32% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 192,611 177,870 0 156,339 152,456 142,977 134,614 26.94%
NOSH 602,100 593,892 597,347 589,736 610,071 604,555 594,062 0.89%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 45.74% 45.61% 46.39% 46.98% 45.64% 45.56% 44.00% -
ROE 27.84% 28.17% 0.00% 25.57% 24.19% 24.37% 23.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.46 18.50 15.96 14.43 13.25 12.65 12.31 35.66%
EPS 8.90 8.44 7.40 6.78 6.05 5.76 5.42 39.14%
DPS 2.46 2.50 1.81 1.83 1.76 1.78 1.43 43.52%
NAPS 0.3199 0.2995 0.00 0.2651 0.2499 0.2365 0.2266 25.81%
Adjusted Per Share Value based on latest NOSH - 589,736
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.54 1.44 1.25 1.12 1.06 1.00 0.96 36.99%
EPS 0.70 0.66 0.58 0.52 0.48 0.46 0.42 40.52%
DPS 0.19 0.19 0.14 0.14 0.14 0.14 0.11 43.91%
NAPS 0.0252 0.0233 0.00 0.0205 0.02 0.0187 0.0176 27.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.77 3.04 2.83 2.66 1.96 1.55 0.815 -
P/RPS 19.37 16.43 17.74 18.43 14.79 12.25 6.62 104.43%
P/EPS 42.34 36.03 38.24 39.24 32.42 26.89 15.04 99.24%
EY 2.36 2.78 2.62 2.55 3.08 3.72 6.65 -49.84%
DY 0.65 0.82 0.64 0.69 0.90 1.15 1.75 -48.29%
P/NAPS 11.78 10.15 0.00 10.03 7.84 6.55 3.60 120.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 -
Price 4.25 2.80 2.55 2.92 2.52 1.83 1.32 -
P/RPS 21.84 15.13 15.98 20.24 19.02 14.46 10.72 60.63%
P/EPS 47.73 33.18 34.45 43.07 41.68 31.75 24.36 56.51%
EY 2.10 3.01 2.90 2.32 2.40 3.15 4.10 -35.95%
DY 0.58 0.89 0.71 0.63 0.70 0.97 1.08 -33.90%
P/NAPS 13.29 9.35 0.00 11.01 10.08 7.74 5.83 73.12%

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