[MYEG] YoY Cumulative 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- 124.71%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 124,232 57,485 43,869 35,253 31,111 25,350 28,437 27.84%
PBT 58,924 26,296 19,861 14,681 12,129 8,684 9,295 36.02%
Tax -514 -224 -115 -66 -54 -72 -87 34.43%
NP 58,410 26,072 19,746 14,615 12,075 8,612 9,208 36.03%
-
NP to SH 58,814 26,128 19,746 14,615 12,075 8,612 9,228 36.14%
-
Tax Rate 0.87% 0.85% 0.58% 0.45% 0.45% 0.83% 0.94% -
Total Cost 65,822 31,413 24,123 20,638 19,036 16,738 19,229 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 6,001 2,969 2,991 2,923 3,018 - 3,076 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 17.07% 11.49% 12.45% 11.31% 11.11% 9.03% 11.90% -
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 10.35 9.68 7.33 6.03 5.15 4.12 4.62 14.38%
EPS 4.90 4.40 3.30 2.50 2.00 1.40 1.50 21.79%
DPS 0.50 0.50 0.50 0.50 0.50 0.00 0.50 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 1.63 0.75 0.57 0.46 0.41 0.33 0.37 28.02%
EPS 0.77 0.34 0.26 0.19 0.16 0.11 0.12 36.29%
DPS 0.08 0.04 0.04 0.04 0.04 0.00 0.04 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 41.74 43.59 36.28 13.10 12.42 19.41 9.52 27.91%
P/EPS 88.16 95.91 80.61 31.60 32.00 57.14 29.33 20.12%
EY 1.13 1.04 1.24 3.16 3.13 1.75 3.41 -16.80%
DY 0.12 0.12 0.19 0.63 0.78 0.00 1.14 -31.27%
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 20.97 25.82 39.83 12.44 13.20 18.44 9.30 14.50%
P/EPS 44.29 56.82 88.48 30.00 34.00 54.29 28.67 7.51%
EY 2.26 1.76 1.13 3.33 2.94 1.84 3.49 -6.98%
DY 0.23 0.20 0.17 0.67 0.74 0.00 1.16 -23.62%
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