[MYEG] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.12%
YoY- 41.28%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 20,813 17,473 17,898 13,309 13,769 12,084 7,404 18.77%
PBT 10,180 8,233 7,963 5,855 4,149 4,119 2,309 28.02%
Tax 548 -180 -728 -30 -35 -13 -10 -
NP 10,728 8,053 7,235 5,825 4,114 4,106 2,299 29.23%
-
NP to SH 10,728 8,053 7,235 5,825 4,123 4,112 2,297 29.25%
-
Tax Rate -5.38% 2.19% 9.14% 0.51% 0.84% 0.32% 0.43% -
Total Cost 10,085 9,420 10,663 7,484 9,655 7,978 5,105 12.00%
-
Net Worth 142,977 122,281 101,350 82,132 68,323 50,114 33,191 27.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,859 5,575 3,654 3,495 2,709 - - -
Div Payout % 73.26% 69.23% 50.51% 60.00% 65.71% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 142,977 122,281 101,350 82,132 68,323 50,114 33,191 27.52%
NOSH 604,555 619,461 609,076 582,500 589,000 256,999 114,850 31.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 51.54% 46.09% 40.42% 43.77% 29.88% 33.98% 31.05% -
ROE 7.50% 6.59% 7.14% 7.09% 6.03% 8.21% 6.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.44 2.82 2.94 2.28 2.34 4.70 6.45 -9.93%
EPS 1.80 1.30 1.20 1.00 0.70 0.70 2.00 -1.73%
DPS 1.30 0.90 0.60 0.60 0.46 0.00 0.00 -
NAPS 0.2365 0.1974 0.1664 0.141 0.116 0.195 0.289 -3.28%
Adjusted Per Share Value based on latest NOSH - 582,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.27 0.23 0.23 0.17 0.18 0.16 0.10 17.98%
EPS 0.14 0.11 0.09 0.08 0.05 0.05 0.03 29.24%
DPS 0.10 0.07 0.05 0.05 0.04 0.00 0.00 -
NAPS 0.0187 0.016 0.0133 0.0108 0.009 0.0066 0.0044 27.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.55 0.58 0.71 0.76 0.44 0.15 1.76 -
P/RPS 45.02 20.56 24.16 33.26 18.82 3.19 27.30 8.68%
P/EPS 87.35 44.62 59.77 76.00 62.86 9.38 88.00 -0.12%
EY 1.14 2.24 1.67 1.32 1.59 10.67 1.14 0.00%
DY 0.84 1.55 0.85 0.79 1.05 0.00 0.00 -
P/NAPS 6.55 2.94 4.27 5.39 3.79 0.77 6.09 1.21%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 24/08/07 -
Price 1.83 0.87 0.61 0.72 0.44 0.86 1.75 -
P/RPS 53.16 30.84 20.76 31.51 18.82 18.29 27.15 11.83%
P/EPS 103.13 66.92 51.35 72.00 62.86 53.75 87.50 2.77%
EY 0.97 1.49 1.95 1.39 1.59 1.86 1.14 -2.65%
DY 0.71 1.03 0.98 0.83 1.05 0.00 0.00 -
P/NAPS 7.74 4.41 3.67 5.11 3.79 4.41 6.06 4.15%

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