[MYEG] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.98%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,191 16,918 13,346 14,840 13,247 10,599 6,211 20.66%
PBT 8,140 6,725 5,843 4,777 4,724 3,740 1,903 27.38%
Tax -28 -25 -33 -40 -26 -13 -7 25.96%
NP 8,112 6,700 5,810 4,737 4,698 3,727 1,896 27.38%
-
NP to SH 8,112 6,700 5,810 4,748 4,702 3,726 1,888 27.47%
-
Tax Rate 0.34% 0.37% 0.56% 0.84% 0.55% 0.35% 0.37% -
Total Cost 11,079 10,218 7,536 10,103 8,549 6,872 4,315 17.00%
-
Net Worth 128,111 109,636 90,055 74,781 6,759,124 0 19,376 36.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,897 3,045 - 2,967 2,703 - - -
Div Payout % 35.71% 45.45% - 62.50% 57.50% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,111 109,636 90,055 74,781 6,759,124 0 19,376 36.96%
NOSH 579,428 609,090 581,000 593,499 587,749 186,300 99,368 34.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.27% 39.60% 43.53% 31.92% 35.46% 35.16% 30.53% -
ROE 6.33% 6.11% 6.45% 6.35% 0.07% 0.00% 9.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.31 2.78 2.30 2.50 2.25 5.69 6.25 -10.04%
EPS 1.40 1.10 1.00 0.80 0.80 0.60 1.90 -4.95%
DPS 0.50 0.50 0.00 0.50 0.46 0.00 0.00 -
NAPS 0.2211 0.18 0.155 0.126 11.50 0.00 0.195 2.11%
Adjusted Per Share Value based on latest NOSH - 593,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.25 0.22 0.18 0.20 0.18 0.14 0.08 20.89%
EPS 0.11 0.09 0.08 0.06 0.06 0.05 0.02 32.82%
DPS 0.04 0.04 0.00 0.04 0.04 0.00 0.00 -
NAPS 0.0169 0.0145 0.0119 0.0099 0.8942 0.00 0.0026 36.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.79 0.64 0.80 0.44 0.45 0.17 0.00 -
P/RPS 23.85 23.04 34.83 17.60 19.97 2.99 0.00 -
P/EPS 56.43 58.18 80.00 55.00 56.25 8.50 0.00 -
EY 1.77 1.72 1.25 1.82 1.78 11.76 0.00 -
DY 0.63 0.78 0.00 1.14 1.02 0.00 0.00 -
P/NAPS 3.57 3.56 5.16 3.49 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 22/02/08 18/01/07 -
Price 0.75 0.68 0.76 0.43 0.38 0.18 1.27 -
P/RPS 22.64 24.48 33.09 17.20 16.86 3.16 20.32 1.81%
P/EPS 53.57 61.82 76.00 53.75 47.50 9.00 66.84 -3.61%
EY 1.87 1.62 1.32 1.86 2.11 11.11 1.50 3.73%
DY 0.67 0.74 0.00 1.16 1.21 0.00 0.00 -
P/NAPS 3.39 3.78 4.90 3.41 0.03 0.00 6.51 -10.29%

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