[MYEG] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 10.02%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 259,144 128,609 99,337 74,228 65,934 54,580 59,994 27.58%
PBT 123,110 60,626 45,014 32,281 25,817 19,997 20,202 35.11%
Tax -1,020 -469 -368 -121 -112 -136 -168 35.02%
NP 122,090 60,157 44,646 32,160 25,705 19,861 20,034 35.11%
-
NP to SH 122,562 60,261 44,648 32,160 25,705 19,861 20,061 35.17%
-
Tax Rate 0.83% 0.77% 0.82% 0.37% 0.43% 0.68% 0.83% -
Total Cost 137,053 68,452 54,690 42,068 40,229 34,718 39,960 22.78%
-
Net Worth 363,333 254,405 166,114 136,639 115,011 94,976 81,850 28.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 3,986 4,019 4,016 3,972 4,012 -
Div Payout % - - 8.93% 12.50% 15.62% 20.00% 20.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 363,333 254,405 166,114 136,639 115,011 94,976 81,850 28.16%
NOSH 2,419,000 1,189,368 597,964 602,999 602,468 595,840 601,840 26.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 47.11% 46.78% 44.94% 43.33% 38.99% 36.39% 33.39% -
ROE 33.73% 23.69% 26.88% 23.54% 22.35% 20.91% 24.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.71 10.81 16.61 12.31 10.94 9.16 9.97 1.19%
EPS 5.07 5.07 7.47 5.33 4.27 3.33 3.33 7.25%
DPS 0.00 0.00 0.67 0.67 0.67 0.67 0.67 -
NAPS 0.1502 0.2139 0.2778 0.2266 0.1909 0.1594 0.136 1.66%
Adjusted Per Share Value based on latest NOSH - 594,062
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.43 1.70 1.31 0.98 0.87 0.72 0.79 27.69%
EPS 1.62 0.80 0.59 0.43 0.34 0.26 0.27 34.76%
DPS 0.00 0.00 0.05 0.05 0.05 0.05 0.05 -
NAPS 0.0481 0.0337 0.022 0.0181 0.0152 0.0126 0.0108 28.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.79 2.83 0.815 0.65 0.81 0.44 -
P/RPS 19.98 25.80 17.04 6.62 5.94 8.84 4.41 28.60%
P/EPS 42.24 55.07 37.90 15.28 15.23 24.30 13.20 21.37%
EY 2.37 1.82 2.64 6.54 6.56 4.12 7.58 -17.60%
DY 0.00 0.00 0.24 0.82 1.03 0.82 1.52 -
P/NAPS 14.25 13.04 10.19 3.60 3.40 5.08 3.24 27.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 -
Price 2.05 2.48 2.55 1.32 0.58 0.75 0.57 -
P/RPS 19.14 22.93 15.35 10.72 5.30 8.19 5.72 22.27%
P/EPS 40.46 48.95 34.15 24.75 13.59 22.50 17.10 15.42%
EY 2.47 2.04 2.93 4.04 7.36 4.44 5.85 -13.37%
DY 0.00 0.00 0.26 0.51 1.15 0.89 1.17 -
P/NAPS 13.65 11.59 9.18 5.83 3.04 4.71 4.19 21.73%

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