[MYEG] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -19.24%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 60,741 27,720 20,406 16,062 14,192 12,005 13,598 28.31%
PBT 28,277 12,130 8,566 6,541 5,405 2,840 4,517 35.73%
Tax -129 -106 -25 -37 -29 -39 -47 18.31%
NP 28,148 12,024 8,541 6,504 5,376 2,801 4,470 35.87%
-
NP to SH 28,498 12,042 8,541 6,504 5,376 2,801 4,480 36.10%
-
Tax Rate 0.46% 0.87% 0.29% 0.57% 0.54% 1.37% 1.04% -
Total Cost 32,593 15,696 11,865 9,558 8,816 9,204 9,128 23.61%
-
Net Worth 294,716 192,611 152,456 123,398 104,593 81,341 78,720 24.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 294,716 192,611 152,456 123,398 104,593 81,341 78,720 24.59%
NOSH 1,187,416 602,100 610,071 591,272 597,333 560,200 640,000 10.84%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 46.34% 43.38% 41.86% 40.49% 37.88% 23.33% 32.87% -
ROE 9.67% 6.25% 5.60% 5.27% 5.14% 3.44% 5.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.12 4.60 3.34 2.72 2.38 2.14 2.12 15.82%
EPS 2.40 2.00 1.40 1.10 0.90 0.50 0.70 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.3199 0.2499 0.2087 0.1751 0.1452 0.123 12.40%
Adjusted Per Share Value based on latest NOSH - 591,272
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.80 0.36 0.27 0.21 0.19 0.16 0.18 28.20%
EPS 0.37 0.16 0.11 0.09 0.07 0.04 0.06 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0252 0.02 0.0162 0.0137 0.0107 0.0103 24.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.81 3.77 1.96 0.75 0.60 0.80 0.44 -
P/RPS 54.93 81.89 58.60 27.61 25.25 37.33 20.71 17.64%
P/EPS 117.08 188.50 140.00 68.18 66.67 160.00 62.86 10.91%
EY 0.85 0.53 0.71 1.47 1.50 0.63 1.59 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.32 11.78 7.84 3.59 3.43 5.51 3.58 21.14%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 -
Price 3.51 4.25 2.52 0.70 0.61 0.74 0.44 -
P/RPS 68.62 92.31 75.34 25.77 25.67 34.53 20.71 22.08%
P/EPS 146.25 212.50 180.00 63.64 67.78 148.00 62.86 15.10%
EY 0.68 0.47 0.56 1.57 1.48 0.68 1.59 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.14 13.29 10.08 3.35 3.48 5.10 3.58 25.71%

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