[MYEG] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 7.71%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 85,100 80,828 76,484 73,145 71,067 68,794 66,924 17.32%
PBT 39,571 36,416 34,391 32,458 30,161 28,746 27,610 27.03%
Tax 408 470 458 -271 -277 -274 -266 -
NP 39,979 36,886 34,849 32,187 29,884 28,472 27,344 28.72%
-
NP to SH 39,979 36,886 34,849 32,187 29,884 28,472 27,344 28.72%
-
Tax Rate -1.03% -1.29% -1.33% 0.83% 0.92% 0.95% 0.96% -
Total Cost 45,121 43,942 41,635 40,958 41,183 40,322 39,580 9.10%
-
Net Worth 156,339 152,456 142,977 134,614 128,111 123,398 122,281 17.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,807 10,756 10,756 8,472 8,472 8,620 8,620 16.22%
Div Payout % 27.03% 29.16% 30.87% 26.32% 28.35% 30.28% 31.53% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 156,339 152,456 142,977 134,614 128,111 123,398 122,281 17.74%
NOSH 589,736 610,071 604,555 594,062 579,428 591,272 619,461 -3.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 46.98% 45.64% 45.56% 44.00% 42.05% 41.39% 40.86% -
ROE 25.57% 24.19% 24.37% 23.91% 23.33% 23.07% 22.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.43 13.25 12.65 12.31 12.27 11.63 10.80 21.24%
EPS 6.78 6.05 5.76 5.42 5.16 4.82 4.41 33.10%
DPS 1.83 1.76 1.78 1.43 1.46 1.46 1.39 20.06%
NAPS 0.2651 0.2499 0.2365 0.2266 0.2211 0.2087 0.1974 21.65%
Adjusted Per Share Value based on latest NOSH - 594,062
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.13 1.07 1.01 0.97 0.94 0.91 0.89 17.20%
EPS 0.53 0.49 0.46 0.43 0.40 0.38 0.36 29.32%
DPS 0.14 0.14 0.14 0.11 0.11 0.11 0.11 17.39%
NAPS 0.0207 0.0202 0.0189 0.0178 0.0169 0.0163 0.0162 17.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.66 1.96 1.55 0.815 0.79 0.75 0.58 -
P/RPS 18.43 14.79 12.25 6.62 6.44 6.45 5.37 127.01%
P/EPS 39.24 32.42 26.89 15.04 15.32 15.58 13.14 106.96%
EY 2.55 3.08 3.72 6.65 6.53 6.42 7.61 -51.66%
DY 0.69 0.90 1.15 1.75 1.85 1.94 2.40 -56.34%
P/NAPS 10.03 7.84 6.55 3.60 3.57 3.59 2.94 126.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 -
Price 2.92 2.52 1.83 1.32 0.75 0.70 0.87 -
P/RPS 20.24 19.02 14.46 10.72 6.11 6.02 8.05 84.59%
P/EPS 43.07 41.68 31.75 24.36 14.54 14.54 19.71 68.15%
EY 2.32 2.40 3.15 4.10 6.88 6.88 5.07 -40.53%
DY 0.63 0.70 0.97 1.08 1.95 2.08 1.60 -46.18%
P/NAPS 11.01 10.08 7.74 5.83 3.39 3.35 4.41 83.72%

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