[MYEG] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.99%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 70,506 62,222 50,700 56,874 50,980 39,244 22,084 21.32%
PBT 29,362 24,258 17,368 18,590 17,844 13,016 5,084 33.91%
Tax -132 -108 -144 -174 -146 -54 -36 24.15%
NP 29,230 24,150 17,224 18,416 17,698 12,962 5,048 33.96%
-
NP to SH 29,230 24,150 17,224 18,456 17,726 12,958 5,010 34.13%
-
Tax Rate 0.45% 0.45% 0.83% 0.94% 0.82% 0.41% 0.71% -
Total Cost 41,276 38,072 33,476 38,458 33,282 26,282 17,036 15.87%
-
Net Worth 129,255 108,675 95,347 77,515 6,794,966 0 19,538 36.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,846 6,037 - 6,152 10,753 6,170 - -
Div Payout % 20.00% 25.00% - 33.33% 60.67% 47.62% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 129,255 108,675 95,347 77,515 6,794,966 0 19,538 36.97%
NOSH 584,600 603,750 615,142 615,200 590,866 154,261 100,200 34.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 41.46% 38.81% 33.97% 32.38% 34.72% 33.03% 22.86% -
ROE 22.61% 22.22% 18.06% 23.81% 0.26% 0.00% 25.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.06 10.31 8.24 9.24 8.63 25.44 22.04 -9.55%
EPS 5.00 4.00 2.80 3.00 3.00 2.20 5.00 0.00%
DPS 1.00 1.00 0.00 1.00 1.82 4.00 0.00 -
NAPS 0.2211 0.18 0.155 0.126 11.50 0.00 0.195 2.11%
Adjusted Per Share Value based on latest NOSH - 593,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.92 0.82 0.66 0.75 0.67 0.51 0.29 21.19%
EPS 0.38 0.32 0.23 0.24 0.23 0.17 0.07 32.53%
DPS 0.08 0.08 0.00 0.08 0.14 0.08 0.00 -
NAPS 0.0169 0.0142 0.0125 0.0102 0.8906 0.00 0.0026 36.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.79 0.64 0.80 0.44 0.45 0.17 0.00 -
P/RPS 6.55 6.21 9.71 4.76 5.22 0.67 0.00 -
P/EPS 15.80 16.00 28.57 14.67 15.00 2.02 0.00 -
EY 6.33 6.25 3.50 6.82 6.67 49.41 0.00 -
DY 1.27 1.56 0.00 2.27 4.04 23.53 0.00 -
P/NAPS 3.57 3.56 5.16 3.49 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 22/02/08 18/01/07 -
Price 0.75 0.68 0.76 0.43 0.38 0.18 1.27 -
P/RPS 6.22 6.60 9.22 4.65 4.40 0.71 5.76 1.28%
P/EPS 15.00 17.00 27.14 14.33 12.67 2.14 25.40 -8.39%
EY 6.67 5.88 3.68 6.98 7.89 46.67 3.94 9.16%
DY 1.33 1.47 0.00 2.33 4.79 22.22 0.00 -
P/NAPS 3.39 3.78 4.90 3.41 0.03 0.00 6.51 -10.29%

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