[MYEG] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 15.15%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 35,369 20,813 17,473 17,898 13,309 13,769 12,084 19.59%
PBT 16,950 10,180 8,233 7,963 5,855 4,149 4,119 26.57%
Tax -321 548 -180 -728 -30 -35 -13 70.60%
NP 16,629 10,728 8,053 7,235 5,825 4,114 4,106 26.23%
-
NP to SH 16,629 10,728 8,053 7,235 5,825 4,123 4,112 26.20%
-
Tax Rate 1.89% -5.38% 2.19% 9.14% 0.51% 0.84% 0.32% -
Total Cost 18,740 10,085 9,420 10,663 7,484 9,655 7,978 15.28%
-
Net Worth 177,870 142,977 122,281 101,350 82,132 68,323 50,114 23.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,877 7,859 5,575 3,654 3,495 2,709 - -
Div Payout % 71.43% 73.26% 69.23% 50.51% 60.00% 65.71% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 177,870 142,977 122,281 101,350 82,132 68,323 50,114 23.49%
NOSH 593,892 604,555 619,461 609,076 582,500 589,000 256,999 14.97%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 47.02% 51.54% 46.09% 40.42% 43.77% 29.88% 33.98% -
ROE 9.35% 7.50% 6.59% 7.14% 7.09% 6.03% 8.21% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.96 3.44 2.82 2.94 2.28 2.34 4.70 4.03%
EPS 2.80 1.80 1.30 1.20 1.00 0.70 0.70 25.97%
DPS 2.00 1.30 0.90 0.60 0.60 0.46 0.00 -
NAPS 0.2995 0.2365 0.1974 0.1664 0.141 0.116 0.195 7.41%
Adjusted Per Share Value based on latest NOSH - 609,076
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.46 0.27 0.23 0.23 0.17 0.18 0.16 19.23%
EPS 0.22 0.14 0.11 0.09 0.08 0.05 0.05 27.99%
DPS 0.16 0.10 0.07 0.05 0.05 0.04 0.00 -
NAPS 0.0233 0.0187 0.016 0.0133 0.0108 0.009 0.0066 23.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.04 1.55 0.58 0.71 0.76 0.44 0.15 -
P/RPS 51.05 45.02 20.56 24.16 33.26 18.82 3.19 58.71%
P/EPS 108.57 87.35 44.62 59.77 76.00 62.86 9.38 50.37%
EY 0.92 1.14 2.24 1.67 1.32 1.59 10.67 -33.52%
DY 0.66 0.84 1.55 0.85 0.79 1.05 0.00 -
P/NAPS 10.15 6.55 2.94 4.27 5.39 3.79 0.77 53.66%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 -
Price 2.80 1.83 0.87 0.61 0.72 0.44 0.86 -
P/RPS 47.02 53.16 30.84 20.76 31.51 18.82 18.29 17.03%
P/EPS 100.00 103.13 66.92 51.35 72.00 62.86 53.75 10.89%
EY 1.00 0.97 1.49 1.95 1.39 1.59 1.86 -9.82%
DY 0.71 0.71 1.03 0.98 0.83 1.05 0.00 -
P/NAPS 9.35 7.74 4.41 3.67 5.11 3.79 4.41 13.33%

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