[MYEG] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 2.3%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 64,592 61,020 58,833 54,244 55,218 56,712 58,305 7.04%
PBT 26,406 25,524 22,959 20,851 20,395 19,329 21,006 16.42%
Tax -812 -820 -830 -132 -141 -148 -156 199.44%
NP 25,594 24,704 22,129 20,719 20,254 19,181 20,850 14.60%
-
NP to SH 25,594 24,704 22,129 20,719 20,254 19,192 20,871 14.52%
-
Tax Rate 3.08% 3.21% 3.62% 0.63% 0.69% 0.77% 0.74% -
Total Cost 38,998 36,316 36,704 33,525 34,964 37,531 37,455 2.72%
-
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,841 6,795 6,795 6,636 3,495 3,495 3,495 99.02%
Div Payout % 38.45% 27.51% 30.71% 32.03% 17.26% 18.21% 16.75% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 109,636 104,593 101,350 100,151 90,055 81,341 82,132 21.17%
NOSH 609,090 597,333 609,076 628,300 581,000 560,200 582,500 3.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 39.62% 40.49% 37.61% 38.20% 36.68% 33.82% 35.76% -
ROE 23.34% 23.62% 21.83% 20.69% 22.49% 23.59% 25.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.60 10.22 9.66 8.63 9.50 10.12 10.01 3.88%
EPS 4.20 4.14 3.63 3.30 3.49 3.43 3.58 11.20%
DPS 1.62 1.14 1.12 1.06 0.60 0.62 0.60 93.54%
NAPS 0.18 0.1751 0.1664 0.1594 0.155 0.1452 0.141 17.62%
Adjusted Per Share Value based on latest NOSH - 628,300
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.85 0.80 0.77 0.71 0.72 0.74 0.76 7.72%
EPS 0.34 0.32 0.29 0.27 0.27 0.25 0.27 16.56%
DPS 0.13 0.09 0.09 0.09 0.05 0.05 0.05 88.75%
NAPS 0.0144 0.0137 0.0133 0.0131 0.0118 0.0107 0.0108 21.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.64 0.60 0.71 0.81 0.80 0.80 0.76 -
P/RPS 6.04 5.87 7.35 9.38 8.42 7.90 7.59 -14.08%
P/EPS 15.23 14.51 19.54 24.56 22.95 23.35 21.21 -19.76%
EY 6.57 6.89 5.12 4.07 4.36 4.28 4.71 24.76%
DY 2.52 1.90 1.57 1.30 0.75 0.78 0.79 116.23%
P/NAPS 3.56 3.43 4.27 5.08 5.16 5.51 5.39 -24.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.68 0.61 0.61 0.75 0.76 0.74 0.72 -
P/RPS 6.41 5.97 6.32 8.69 8.00 7.31 7.19 -7.35%
P/EPS 16.18 14.75 16.79 22.74 21.80 21.60 20.09 -13.40%
EY 6.18 6.78 5.96 4.40 4.59 4.63 4.98 15.43%
DY 2.38 1.87 1.83 1.41 0.79 0.84 0.83 101.44%
P/NAPS 3.78 3.48 3.67 4.71 4.90 5.10 5.11 -18.16%

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