[MYEG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 12.87%
YoY- 33.22%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 87,370 45,060 35,369 20,813 17,473 17,898 13,309 36.79%
PBT 50,894 22,743 16,950 10,180 8,233 7,963 5,855 43.34%
Tax 57 186 -321 548 -180 -728 -30 -
NP 50,951 22,929 16,629 10,728 8,053 7,235 5,825 43.49%
-
NP to SH 50,950 22,948 16,629 10,728 8,053 7,235 5,825 43.49%
-
Tax Rate -0.11% -0.82% 1.89% -5.38% 2.19% 9.14% 0.51% -
Total Cost 36,419 22,131 18,740 10,085 9,420 10,663 7,484 30.14%
-
Net Worth 269,809 137,561 177,870 142,977 122,281 101,350 82,132 21.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 31,599 16,908 11,877 7,859 5,575 3,654 3,495 44.28%
Div Payout % 62.02% 73.68% 71.43% 73.26% 69.23% 50.51% 60.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 269,809 137,561 177,870 142,977 122,281 101,350 82,132 21.90%
NOSH 2,430,714 1,207,736 593,892 604,555 619,461 609,076 582,500 26.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 58.32% 50.89% 47.02% 51.54% 46.09% 40.42% 43.77% -
ROE 18.88% 16.68% 9.35% 7.50% 6.59% 7.14% 7.09% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.59 3.73 5.96 3.44 2.82 2.94 2.28 7.85%
EPS 1.40 1.00 2.80 1.80 1.30 1.20 1.00 5.76%
DPS 1.30 1.40 2.00 1.30 0.90 0.60 0.60 13.74%
NAPS 0.111 0.1139 0.2995 0.2365 0.1974 0.1664 0.141 -3.90%
Adjusted Per Share Value based on latest NOSH - 604,555
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.15 0.59 0.46 0.27 0.23 0.23 0.17 37.48%
EPS 0.67 0.30 0.22 0.14 0.11 0.09 0.08 42.45%
DPS 0.41 0.22 0.16 0.10 0.07 0.05 0.05 41.95%
NAPS 0.0354 0.018 0.0233 0.0187 0.016 0.0133 0.0108 21.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.97 2.78 3.04 1.55 0.58 0.71 0.76 -
P/RPS 54.81 74.51 51.05 45.02 20.56 24.16 33.26 8.67%
P/EPS 93.98 146.31 108.57 87.35 44.62 59.77 76.00 3.59%
EY 1.06 0.68 0.92 1.14 2.24 1.67 1.32 -3.58%
DY 0.66 0.50 0.66 0.84 1.55 0.85 0.79 -2.94%
P/NAPS 17.75 24.41 10.15 6.55 2.94 4.27 5.39 21.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 -
Price 2.07 2.60 2.80 1.83 0.87 0.61 0.72 -
P/RPS 57.59 69.69 47.02 53.16 30.84 20.76 31.51 10.56%
P/EPS 98.76 136.84 100.00 103.13 66.92 51.35 72.00 5.40%
EY 1.01 0.73 1.00 0.97 1.49 1.95 1.39 -5.17%
DY 0.63 0.54 0.71 0.71 1.03 0.98 0.83 -4.48%
P/NAPS 18.65 22.83 9.35 7.74 4.41 3.67 5.11 24.05%

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