[MYEG] YoY Cumulative 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- 63.05%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 55,671 49,451 40,935 44,996 38,711 31,737 18,077 20.59%
PBT 24,211 19,363 14,998 15,152 13,167 10,706 4,808 30.88%
Tax -91 -84 -102 -126 -116 -41 -26 23.19%
NP 24,120 19,279 14,896 15,026 13,051 10,665 4,782 30.92%
-
NP to SH 24,120 19,279 14,896 15,046 13,075 10,666 4,762 31.01%
-
Tax Rate 0.38% 0.43% 0.68% 0.83% 0.88% 0.38% 0.54% -
Total Cost 31,551 30,172 26,039 29,970 25,660 21,072 13,295 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 3,015 3,012 2,979 3,009 8,142 3,742 - -
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 603,000 602,468 595,840 601,840 594,318 187,122 108,227 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 17.65% 16.76% 15.68% 18.38% 18.64% 0.00% 16.30% -
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 9.23 8.21 6.87 7.48 6.51 16.96 16.70 -9.40%
EPS 4.00 3.20 2.50 2.50 2.20 1.80 4.40 -1.57%
DPS 0.50 0.50 0.50 0.50 1.37 2.00 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 0.73 0.65 0.54 0.59 0.51 0.42 0.24 20.34%
EPS 0.32 0.25 0.20 0.20 0.17 0.14 0.06 32.14%
DPS 0.04 0.04 0.04 0.04 0.11 0.05 0.00 -
NAPS 0.0179 0.0151 0.0124 0.0107 0.0092 0.00 0.0038 29.44%
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 8.83 7.92 11.79 5.89 6.76 0.94 10.66 -3.08%
P/EPS 20.38 20.31 32.40 17.60 20.00 2.81 40.45 -10.78%
EY 4.91 4.92 3.09 5.68 5.00 35.63 2.47 12.12%
DY 0.61 0.77 0.62 1.14 3.11 12.50 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 14.30 7.07 10.92 7.62 6.60 5.60 10.48 5.31%
P/EPS 33.00 18.13 30.00 22.80 19.55 16.67 39.77 -3.05%
EY 3.03 5.52 3.33 4.39 5.12 6.00 2.51 3.18%
DY 0.38 0.86 0.67 0.88 3.19 2.11 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