[MYEG] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 72.97%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 74,503 55,671 49,451 40,935 44,996 38,711 31,737 15.27%
PBT 33,761 24,211 19,363 14,998 15,152 13,167 10,706 21.08%
Tax -276 -91 -84 -102 -126 -116 -41 37.39%
NP 33,485 24,120 19,279 14,896 15,026 13,051 10,665 20.99%
-
NP to SH 33,486 24,120 19,279 14,896 15,046 13,075 10,666 20.99%
-
Tax Rate 0.82% 0.38% 0.43% 0.68% 0.83% 0.88% 0.38% -
Total Cost 41,018 31,551 30,172 26,039 29,970 25,660 21,072 11.73%
-
Net Worth 166,114 136,639 115,011 94,976 81,850 70,129 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,989 3,015 3,012 2,979 3,009 8,142 3,742 -3.67%
Div Payout % 8.93% 12.50% 15.62% 20.00% 20.00% 62.27% 35.09% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 166,114 136,639 115,011 94,976 81,850 70,129 0 -
NOSH 597,964 603,000 602,468 595,840 601,840 594,318 187,122 21.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 44.94% 43.33% 38.99% 36.39% 33.39% 33.71% 33.60% -
ROE 20.16% 17.65% 16.76% 15.68% 18.38% 18.64% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.46 9.23 8.21 6.87 7.48 6.51 16.96 -5.00%
EPS 5.60 4.00 3.20 2.50 2.50 2.20 1.80 20.81%
DPS 0.50 0.50 0.50 0.50 0.50 1.37 2.00 -20.62%
NAPS 0.2778 0.2266 0.1909 0.1594 0.136 0.118 0.00 -
Adjusted Per Share Value based on latest NOSH - 628,300
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.98 0.73 0.65 0.54 0.59 0.51 0.42 15.15%
EPS 0.44 0.32 0.25 0.20 0.20 0.17 0.14 21.01%
DPS 0.04 0.04 0.04 0.04 0.04 0.11 0.05 -3.64%
NAPS 0.0218 0.0179 0.0151 0.0124 0.0107 0.0092 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.83 0.815 0.65 0.81 0.44 0.44 0.16 -
P/RPS 22.71 8.83 7.92 11.79 5.89 6.76 0.94 69.98%
P/EPS 50.54 20.38 20.31 32.40 17.60 20.00 2.81 61.83%
EY 1.98 4.91 4.92 3.09 5.68 5.00 35.63 -38.21%
DY 0.18 0.61 0.77 0.62 1.14 3.11 12.50 -50.65%
P/NAPS 10.19 3.60 3.40 5.08 3.24 3.73 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 23/05/08 -
Price 2.55 1.32 0.58 0.75 0.57 0.43 0.95 -
P/RPS 20.47 14.30 7.07 10.92 7.62 6.60 5.60 24.10%
P/EPS 45.54 33.00 18.13 30.00 22.80 19.55 16.67 18.22%
EY 2.20 3.03 5.52 3.33 4.39 5.12 6.00 -15.39%
DY 0.20 0.38 0.86 0.67 0.88 3.19 2.11 -32.46%
P/NAPS 9.18 5.83 3.04 4.71 4.19 3.64 0.00 -

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