[MYEG] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 11.82%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 45,060 35,369 20,813 17,473 17,898 13,309 13,769 21.83%
PBT 22,743 16,950 10,180 8,233 7,963 5,855 4,149 32.76%
Tax 186 -321 548 -180 -728 -30 -35 -
NP 22,929 16,629 10,728 8,053 7,235 5,825 4,114 33.13%
-
NP to SH 22,948 16,629 10,728 8,053 7,235 5,825 4,123 33.10%
-
Tax Rate -0.82% 1.89% -5.38% 2.19% 9.14% 0.51% 0.84% -
Total Cost 22,131 18,740 10,085 9,420 10,663 7,484 9,655 14.81%
-
Net Worth 137,561 177,870 142,977 122,281 101,350 82,132 68,323 12.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 16,908 11,877 7,859 5,575 3,654 3,495 2,709 35.67%
Div Payout % 73.68% 71.43% 73.26% 69.23% 50.51% 60.00% 65.71% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 137,561 177,870 142,977 122,281 101,350 82,132 68,323 12.36%
NOSH 1,207,736 593,892 604,555 619,461 609,076 582,500 589,000 12.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 50.89% 47.02% 51.54% 46.09% 40.42% 43.77% 29.88% -
ROE 16.68% 9.35% 7.50% 6.59% 7.14% 7.09% 6.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.73 5.96 3.44 2.82 2.94 2.28 2.34 8.07%
EPS 1.00 2.80 1.80 1.30 1.20 1.00 0.70 6.12%
DPS 1.40 2.00 1.30 0.90 0.60 0.60 0.46 20.37%
NAPS 0.1139 0.2995 0.2365 0.1974 0.1664 0.141 0.116 -0.30%
Adjusted Per Share Value based on latest NOSH - 619,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.60 0.47 0.28 0.23 0.24 0.18 0.18 22.20%
EPS 0.30 0.22 0.14 0.11 0.10 0.08 0.05 34.78%
DPS 0.22 0.16 0.10 0.07 0.05 0.05 0.04 32.84%
NAPS 0.0182 0.0235 0.0189 0.0162 0.0134 0.0109 0.009 12.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.78 3.04 1.55 0.58 0.71 0.76 0.44 -
P/RPS 74.51 51.05 45.02 20.56 24.16 33.26 18.82 25.76%
P/EPS 146.31 108.57 87.35 44.62 59.77 76.00 62.86 15.11%
EY 0.68 0.92 1.14 2.24 1.67 1.32 1.59 -13.19%
DY 0.50 0.66 0.84 1.55 0.85 0.79 1.05 -11.62%
P/NAPS 24.41 10.15 6.55 2.94 4.27 5.39 3.79 36.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 2.60 2.80 1.83 0.87 0.61 0.72 0.44 -
P/RPS 69.69 47.02 53.16 30.84 20.76 31.51 18.82 24.36%
P/EPS 136.84 100.00 103.13 66.92 51.35 72.00 62.86 13.83%
EY 0.73 1.00 0.97 1.49 1.95 1.39 1.59 -12.16%
DY 0.54 0.71 0.71 1.03 0.98 0.83 1.05 -10.48%
P/NAPS 22.83 9.35 7.74 4.41 3.67 5.11 3.79 34.87%

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