[MYEG] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 59.66%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 96,457 74,503 55,671 49,451 40,935 44,996 38,711 16.42%
PBT 45,470 33,761 24,211 19,363 14,998 15,152 13,167 22.93%
Tax -352 -276 -91 -84 -102 -126 -116 20.31%
NP 45,118 33,485 24,120 19,279 14,896 15,026 13,051 22.95%
-
NP to SH 45,196 33,486 24,120 19,279 14,896 15,046 13,075 22.95%
-
Tax Rate 0.77% 0.82% 0.38% 0.43% 0.68% 0.83% 0.88% -
Total Cost 51,339 41,018 31,551 30,172 26,039 29,970 25,660 12.24%
-
Net Worth 254,405 166,114 136,639 115,011 94,976 81,850 70,129 23.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 2,989 3,015 3,012 2,979 3,009 8,142 -
Div Payout % - 8.93% 12.50% 15.62% 20.00% 20.00% 62.27% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 254,405 166,114 136,639 115,011 94,976 81,850 70,129 23.94%
NOSH 1,189,368 597,964 603,000 602,468 595,840 601,840 594,318 12.25%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 46.78% 44.94% 43.33% 38.99% 36.39% 33.39% 33.71% -
ROE 17.77% 20.16% 17.65% 16.76% 15.68% 18.38% 18.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.11 12.46 9.23 8.21 6.87 7.48 6.51 3.72%
EPS 3.80 5.60 4.00 3.20 2.50 2.50 2.20 9.53%
DPS 0.00 0.50 0.50 0.50 0.50 0.50 1.37 -
NAPS 0.2139 0.2778 0.2266 0.1909 0.1594 0.136 0.118 10.41%
Adjusted Per Share Value based on latest NOSH - 600,166
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.26 0.98 0.73 0.65 0.54 0.59 0.51 16.26%
EPS 0.59 0.44 0.32 0.25 0.20 0.20 0.17 23.03%
DPS 0.00 0.04 0.04 0.04 0.04 0.04 0.11 -
NAPS 0.0333 0.0218 0.0179 0.0151 0.0124 0.0107 0.0092 23.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 2.83 0.815 0.65 0.81 0.44 0.44 -
P/RPS 34.40 22.71 8.83 7.92 11.79 5.89 6.76 31.13%
P/EPS 73.42 50.54 20.38 20.31 32.40 17.60 20.00 24.19%
EY 1.36 1.98 4.91 4.92 3.09 5.68 5.00 -19.49%
DY 0.00 0.18 0.61 0.77 0.62 1.14 3.11 -
P/NAPS 13.04 10.19 3.60 3.40 5.08 3.24 3.73 23.18%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 -
Price 2.48 2.55 1.32 0.58 0.75 0.57 0.43 -
P/RPS 30.58 20.47 14.30 7.07 10.92 7.62 6.60 29.10%
P/EPS 65.26 45.54 33.00 18.13 30.00 22.80 19.55 22.23%
EY 1.53 2.20 3.03 5.52 3.33 4.39 5.12 -18.22%
DY 0.00 0.20 0.38 0.86 0.67 0.88 3.19 -
P/NAPS 11.59 9.18 5.83 3.04 4.71 4.19 3.64 21.28%

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