[MYEG] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 124.61%
YoY- 40.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 57,485 43,869 35,253 31,111 25,350 28,437 25,490 14.50%
PBT 26,296 19,861 14,681 12,129 8,684 9,295 8,922 19.72%
Tax -224 -115 -66 -54 -72 -87 -73 20.53%
NP 26,072 19,746 14,615 12,075 8,612 9,208 8,849 19.72%
-
NP to SH 26,128 19,746 14,615 12,075 8,612 9,228 8,863 19.73%
-
Tax Rate 0.85% 0.58% 0.45% 0.45% 0.83% 0.94% 0.82% -
Total Cost 31,413 24,123 20,638 19,036 16,738 19,229 16,641 11.16%
-
Net Worth 227,372 158,626 129,255 108,675 95,347 77,515 6,794,966 -43.21%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,969 2,991 2,923 3,018 - 3,076 5,376 -9.41%
Div Payout % 11.36% 15.15% 20.00% 25.00% - 33.33% 60.67% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 227,372 158,626 129,255 108,675 95,347 77,515 6,794,966 -43.21%
NOSH 593,818 598,363 584,600 603,750 615,142 615,200 590,866 0.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 45.35% 45.01% 41.46% 38.81% 33.97% 32.38% 34.72% -
ROE 11.49% 12.45% 11.31% 11.11% 9.03% 11.90% 0.13% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.68 7.33 6.03 5.15 4.12 4.62 4.31 14.42%
EPS 4.40 3.30 2.50 2.00 1.40 1.50 1.50 19.63%
DPS 0.50 0.50 0.50 0.50 0.00 0.50 0.91 -9.49%
NAPS 0.3829 0.2651 0.2211 0.18 0.155 0.126 11.50 -43.26%
Adjusted Per Share Value based on latest NOSH - 609,090
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.76 0.58 0.47 0.41 0.34 0.38 0.34 14.33%
EPS 0.35 0.26 0.19 0.16 0.11 0.12 0.12 19.52%
DPS 0.04 0.04 0.04 0.04 0.00 0.04 0.07 -8.90%
NAPS 0.0301 0.021 0.0171 0.0144 0.0126 0.0103 0.899 -43.21%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.22 2.66 0.79 0.64 0.80 0.44 0.45 -
P/RPS 43.59 36.28 13.10 12.42 19.41 9.52 10.43 26.90%
P/EPS 95.91 80.61 31.60 32.00 57.14 29.33 30.00 21.36%
EY 1.04 1.24 3.16 3.13 1.75 3.41 3.33 -17.62%
DY 0.12 0.19 0.63 0.78 0.00 1.14 2.02 -37.52%
P/NAPS 11.02 10.03 3.57 3.56 5.16 3.49 0.04 154.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 -
Price 2.50 2.92 0.75 0.68 0.76 0.43 0.38 -
P/RPS 25.82 39.83 12.44 13.20 18.44 9.30 8.81 19.61%
P/EPS 56.82 88.48 30.00 34.00 54.29 28.67 25.33 14.40%
EY 1.76 1.13 3.33 2.94 1.84 3.49 3.95 -12.59%
DY 0.20 0.17 0.67 0.74 0.00 1.16 2.39 -33.85%
P/NAPS 6.53 11.01 3.39 3.78 4.90 3.41 0.03 145.16%

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