[MYEG] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 8.7%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 74,228 65,934 54,580 59,994 51,614 42,316 24,102 20.59%
PBT 32,281 25,817 19,997 20,202 17,556 14,274 6,410 30.89%
Tax -121 -112 -136 -168 -154 -54 -34 23.53%
NP 32,160 25,705 19,861 20,034 17,401 14,220 6,376 30.92%
-
NP to SH 32,160 25,705 19,861 20,061 17,433 14,221 6,349 31.01%
-
Tax Rate 0.37% 0.43% 0.68% 0.83% 0.88% 0.38% 0.53% -
Total Cost 42,068 40,229 34,718 39,960 34,213 28,096 17,726 15.47%
-
Net Worth 136,639 115,011 94,976 81,850 70,129 0 29,221 29.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,019 4,016 3,972 4,012 10,856 4,989 - -
Div Payout % 12.50% 15.62% 20.00% 20.00% 62.27% 35.09% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 136,639 115,011 94,976 81,850 70,129 0 29,221 29.28%
NOSH 602,999 602,468 595,840 601,840 594,318 187,122 108,227 33.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 43.33% 38.99% 36.39% 33.39% 33.71% 33.60% 26.45% -
ROE 23.54% 22.35% 20.91% 24.51% 24.86% 0.00% 21.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.31 10.94 9.16 9.97 8.68 22.61 22.27 -9.39%
EPS 5.33 4.27 3.33 3.33 2.93 2.40 5.87 -1.59%
DPS 0.67 0.67 0.67 0.67 1.83 2.67 0.00 -
NAPS 0.2266 0.1909 0.1594 0.136 0.118 0.00 0.27 -2.87%
Adjusted Per Share Value based on latest NOSH - 581,800
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.98 0.87 0.72 0.79 0.68 0.56 0.32 20.48%
EPS 0.43 0.34 0.26 0.27 0.23 0.19 0.08 32.31%
DPS 0.05 0.05 0.05 0.05 0.14 0.07 0.00 -
NAPS 0.0181 0.0152 0.0126 0.0108 0.0093 0.00 0.0039 29.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.815 0.65 0.81 0.44 0.44 0.16 1.78 -
P/RPS 6.62 5.94 8.84 4.41 5.07 0.71 7.99 -3.08%
P/EPS 15.28 15.23 24.30 13.20 15.00 2.11 30.34 -10.79%
EY 6.54 6.56 4.12 7.58 6.67 47.50 3.30 12.06%
DY 0.82 1.03 0.82 1.52 4.15 16.67 0.00 -
P/NAPS 3.60 3.40 5.08 3.24 3.73 0.00 6.59 -9.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 23/05/08 25/05/07 -
Price 1.32 0.58 0.75 0.57 0.43 0.95 1.75 -
P/RPS 10.72 5.30 8.19 5.72 4.95 4.20 7.86 5.30%
P/EPS 24.75 13.59 22.50 17.10 14.66 12.50 29.83 -3.06%
EY 4.04 7.36 4.44 5.85 6.82 8.00 3.35 3.16%
DY 0.51 1.15 0.89 1.17 4.25 2.81 0.00 -
P/NAPS 5.83 3.04 4.71 4.19 3.64 0.00 6.48 -1.74%

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