[MYEG] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -2.11%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,473 17,898 13,309 13,769 12,084 7,404 0 -
PBT 8,233 7,963 5,855 4,149 4,119 2,309 0 -
Tax -180 -728 -30 -35 -13 -10 0 -
NP 8,053 7,235 5,825 4,114 4,106 2,299 0 -
-
NP to SH 8,053 7,235 5,825 4,123 4,112 2,297 0 -
-
Tax Rate 2.19% 9.14% 0.51% 0.84% 0.32% 0.43% - -
Total Cost 9,420 10,663 7,484 9,655 7,978 5,105 0 -
-
Net Worth 122,281 101,350 82,132 68,323 50,114 33,191 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,575 3,654 3,495 2,709 - - - -
Div Payout % 69.23% 50.51% 60.00% 65.71% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,281 101,350 82,132 68,323 50,114 33,191 0 -
NOSH 619,461 609,076 582,500 589,000 256,999 114,850 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 46.09% 40.42% 43.77% 29.88% 33.98% 31.05% 0.00% -
ROE 6.59% 7.14% 7.09% 6.03% 8.21% 6.92% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.82 2.94 2.28 2.34 4.70 6.45 0.00 -
EPS 1.30 1.20 1.00 0.70 0.70 2.00 0.00 -
DPS 0.90 0.60 0.60 0.46 0.00 0.00 0.00 -
NAPS 0.1974 0.1664 0.141 0.116 0.195 0.289 0.17 2.51%
Adjusted Per Share Value based on latest NOSH - 589,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.23 0.23 0.17 0.18 0.16 0.10 0.00 -
EPS 0.11 0.09 0.08 0.05 0.05 0.03 0.00 -
DPS 0.07 0.05 0.05 0.04 0.00 0.00 0.00 -
NAPS 0.016 0.0133 0.0108 0.009 0.0066 0.0044 0.17 -32.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.58 0.71 0.76 0.44 0.15 1.76 0.00 -
P/RPS 20.56 24.16 33.26 18.82 3.19 27.30 0.00 -
P/EPS 44.62 59.77 76.00 62.86 9.38 88.00 0.00 -
EY 2.24 1.67 1.32 1.59 10.67 1.14 0.00 -
DY 1.55 0.85 0.79 1.05 0.00 0.00 0.00 -
P/NAPS 2.94 4.27 5.39 3.79 0.77 6.09 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 24/08/07 - -
Price 0.87 0.61 0.72 0.44 0.86 1.75 0.00 -
P/RPS 30.84 20.76 31.51 18.82 18.29 27.15 0.00 -
P/EPS 66.92 51.35 72.00 62.86 53.75 87.50 0.00 -
EY 1.49 1.95 1.39 1.59 1.86 1.14 0.00 -
DY 1.03 0.98 0.83 1.05 0.00 0.00 0.00 -
P/NAPS 4.41 3.67 5.11 3.79 4.41 6.06 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