[MYEG] YoY Cumulative 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- 105.98%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,253 31,111 25,350 28,437 25,490 19,622 11,042 21.32%
PBT 14,681 12,129 8,684 9,295 8,922 6,508 2,542 33.91%
Tax -66 -54 -72 -87 -73 -27 -18 24.15%
NP 14,615 12,075 8,612 9,208 8,849 6,481 2,524 33.96%
-
NP to SH 14,615 12,075 8,612 9,228 8,863 6,479 2,505 34.13%
-
Tax Rate 0.45% 0.45% 0.83% 0.94% 0.82% 0.41% 0.71% -
Total Cost 20,638 19,036 16,738 19,229 16,641 13,141 8,518 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 2,923 3,018 - 3,076 5,376 3,085 - -
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 11.31% 11.11% 9.03% 11.90% 0.13% 0.00% 12.82% -
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 6.03 5.15 4.12 4.62 4.31 12.72 11.02 -9.55%
EPS 2.50 2.00 1.40 1.50 1.50 1.10 2.50 0.00%
DPS 0.50 0.50 0.00 0.50 0.91 2.00 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 0.46 0.41 0.33 0.37 0.33 0.26 0.14 21.90%
EPS 0.19 0.16 0.11 0.12 0.12 0.08 0.03 35.98%
DPS 0.04 0.04 0.00 0.04 0.07 0.04 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 13.10 12.42 19.41 9.52 10.43 1.34 0.00 -
P/EPS 31.60 32.00 57.14 29.33 30.00 4.05 0.00 -
EY 3.16 3.13 1.75 3.41 3.33 24.71 0.00 -
DY 0.63 0.78 0.00 1.14 2.02 11.76 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 12.44 13.20 18.44 9.30 8.81 1.42 11.52 1.28%
P/EPS 30.00 34.00 54.29 28.67 25.33 4.29 50.80 -8.39%
EY 3.33 2.94 1.84 3.49 3.95 23.33 1.97 9.13%
DY 0.67 0.74 0.00 1.16 2.39 11.11 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