[MYEG] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 281,728 141,518 109,872 76,484 66,924 58,833 46,018 35.21%
PBT 143,226 68,213 50,710 34,391 27,597 22,960 21,009 37.66%
Tax -707 -166 -597 458 -265 -830 -157 28.47%
NP 142,519 68,047 50,113 34,849 27,332 22,130 20,852 37.71%
-
NP to SH 142,872 68,145 50,114 34,849 27,332 22,130 20,872 37.75%
-
Tax Rate 0.49% 0.24% 1.18% -1.33% 0.96% 3.61% 0.75% -
Total Cost 139,209 73,471 59,759 41,635 39,592 36,703 25,166 32.95%
-
Net Worth 264,487 136,166 86,666 142,602 117,289 99,901 83,845 21.08%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 42,889 22,714 14,739 10,862 8,318 6,604 2,981 55.89%
Div Payout % 30.02% 33.33% 29.41% 31.17% 30.43% 29.84% 14.29% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 264,487 136,166 86,666 142,602 117,289 99,901 83,845 21.08%
NOSH 2,382,766 1,195,491 589,564 603,482 594,173 600,368 596,342 25.94%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 50.59% 48.08% 45.61% 45.56% 40.84% 37.61% 45.31% -
ROE 54.02% 50.05% 57.82% 24.44% 23.30% 22.15% 24.89% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.82 11.84 18.64 12.67 11.26 9.80 7.72 7.35%
EPS 4.00 2.80 4.20 5.90 4.60 3.70 3.50 2.24%
DPS 1.80 1.90 2.50 1.80 1.40 1.10 0.50 23.77%
NAPS 0.111 0.1139 0.147 0.2363 0.1974 0.1664 0.1406 -3.85%
Adjusted Per Share Value based on latest NOSH - 604,555
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.73 1.87 1.45 1.01 0.89 0.78 0.61 35.18%
EPS 1.89 0.90 0.66 0.46 0.36 0.29 0.28 37.43%
DPS 0.57 0.30 0.19 0.14 0.11 0.09 0.04 55.64%
NAPS 0.035 0.018 0.0115 0.0189 0.0155 0.0132 0.0111 21.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.97 2.78 3.04 1.55 0.58 0.71 0.76 -
P/RPS 16.66 23.48 16.31 12.23 5.15 7.25 9.85 9.14%
P/EPS 32.85 48.77 35.76 26.84 12.61 19.26 21.71 7.14%
EY 3.04 2.05 2.80 3.73 7.93 5.19 4.61 -6.69%
DY 0.91 0.68 0.82 1.16 2.41 1.55 0.66 5.49%
P/NAPS 17.75 24.41 20.68 6.56 2.94 4.27 5.41 21.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 -
Price 2.07 2.60 2.80 1.83 0.87 0.61 0.72 -
P/RPS 17.51 21.96 15.02 14.44 7.72 6.22 9.33 11.05%
P/EPS 34.52 45.61 32.94 31.69 18.91 16.55 20.57 9.00%
EY 2.90 2.19 3.04 3.16 5.29 6.04 4.86 -8.23%
DY 0.87 0.73 0.89 0.98 1.61 1.80 0.69 3.93%
P/NAPS 18.65 22.83 19.05 7.74 4.41 3.67 5.12 24.01%

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