[MYEG] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.83%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 110,880 81,624 64,248 56,768 48,020 54,392 48,972 14.58%
PBT 48,520 34,264 26,164 21,620 11,360 18,068 16,792 19.33%
Tax -424 -100 -148 -116 -156 -188 -188 14.50%
NP 48,096 34,164 26,016 21,504 11,204 17,880 16,604 19.38%
-
NP to SH 48,168 34,164 26,016 21,504 11,204 17,920 16,644 19.36%
-
Tax Rate 0.87% 0.29% 0.57% 0.54% 1.37% 1.04% 1.12% -
Total Cost 62,784 47,460 38,232 35,264 36,816 36,512 32,368 11.66%
-
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,513,325 -42.80%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 4,785 -
Div Payout % - - - - - - 28.75% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,513,325 -42.80%
NOSH 602,100 610,071 591,272 597,333 560,200 640,000 260,062 15.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 43.38% 41.86% 40.49% 37.88% 23.33% 32.87% 33.91% -
ROE 25.01% 22.41% 21.08% 20.56% 13.77% 22.76% 0.30% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.42 13.38 10.87 9.50 8.57 8.50 18.83 -0.36%
EPS 8.00 5.60 4.40 3.60 2.00 2.80 6.40 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.84 -
NAPS 0.3199 0.2499 0.2087 0.1751 0.1452 0.123 21.20 -50.27%
Adjusted Per Share Value based on latest NOSH - 597,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.47 1.08 0.85 0.75 0.64 0.72 0.65 14.56%
EPS 0.64 0.45 0.34 0.28 0.15 0.24 0.22 19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0255 0.0202 0.0163 0.0138 0.0108 0.0104 0.7294 -42.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.77 1.96 0.75 0.60 0.80 0.44 0.14 -
P/RPS 20.47 14.65 6.90 6.31 9.33 5.18 0.74 73.86%
P/EPS 47.13 35.00 17.05 16.67 40.00 15.71 2.19 66.74%
EY 2.12 2.86 5.87 6.00 2.50 6.36 45.71 -40.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.14 -
P/NAPS 11.78 7.84 3.59 3.43 5.51 3.58 0.01 224.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 -
Price 4.25 2.52 0.70 0.61 0.74 0.44 0.13 -
P/RPS 23.08 18.83 6.44 6.42 8.63 5.18 0.69 79.45%
P/EPS 53.12 45.00 15.91 16.94 37.00 15.71 2.03 72.26%
EY 1.88 2.22 6.29 5.90 2.70 6.36 49.23 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.15 -
P/NAPS 13.29 10.08 3.35 3.48 5.10 3.58 0.01 231.39%

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