[MYEG] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.35%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 248,464 114,970 87,738 70,506 62,222 50,700 56,874 27.84%
PBT 117,848 52,592 39,722 29,362 24,258 17,368 18,590 36.02%
Tax -1,028 -448 -230 -132 -108 -144 -174 34.43%
NP 116,820 52,144 39,492 29,230 24,150 17,224 18,416 36.03%
-
NP to SH 117,628 52,256 39,492 29,230 24,150 17,224 18,456 36.14%
-
Tax Rate 0.87% 0.85% 0.58% 0.45% 0.45% 0.83% 0.94% -
Total Cost 131,644 62,826 48,246 41,276 38,072 33,476 38,458 22.75%
-
Net Worth 344,602 227,372 158,626 129,255 108,675 95,347 77,515 28.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,002 5,938 5,983 5,846 6,037 - 6,152 11.77%
Div Payout % 10.20% 11.36% 15.15% 20.00% 25.00% - 33.33% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 344,602 227,372 158,626 129,255 108,675 95,347 77,515 28.21%
NOSH 1,200,285 593,818 598,363 584,600 603,750 615,142 615,200 11.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 47.02% 45.35% 45.01% 41.46% 38.81% 33.97% 32.38% -
ROE 34.13% 22.98% 24.90% 22.61% 22.22% 18.06% 23.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.70 19.36 14.66 12.06 10.31 8.24 9.24 14.38%
EPS 9.80 8.80 6.60 5.00 4.00 2.80 3.00 21.79%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 0.2871 0.3829 0.2651 0.2211 0.18 0.155 0.126 14.70%
Adjusted Per Share Value based on latest NOSH - 579,428
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.26 1.51 1.15 0.92 0.82 0.66 0.75 27.73%
EPS 1.54 0.68 0.52 0.38 0.32 0.23 0.24 36.29%
DPS 0.16 0.08 0.08 0.08 0.08 0.00 0.08 12.24%
NAPS 0.0452 0.0298 0.0208 0.0169 0.0142 0.0125 0.0102 28.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.32 4.22 2.66 0.79 0.64 0.80 0.44 -
P/RPS 20.87 21.80 18.14 6.55 6.21 9.71 4.76 27.91%
P/EPS 44.08 47.95 40.30 15.80 16.00 28.57 14.67 20.11%
EY 2.27 2.09 2.48 6.33 6.25 3.50 6.82 -16.74%
DY 0.23 0.24 0.38 1.27 1.56 0.00 2.27 -31.70%
P/NAPS 15.05 11.02 10.03 3.57 3.56 5.16 3.49 27.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.17 2.50 2.92 0.75 0.68 0.76 0.43 -
P/RPS 10.48 12.91 19.91 6.22 6.60 9.22 4.65 14.49%
P/EPS 22.14 28.41 44.24 15.00 17.00 27.14 14.33 7.51%
EY 4.52 3.52 2.26 6.67 5.88 3.68 6.98 -6.98%
DY 0.46 0.40 0.34 1.33 1.47 0.00 2.33 -23.68%
P/NAPS 7.56 6.53 11.01 3.39 3.78 4.90 3.41 14.18%

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