[MYEG] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 107.43%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 23,463 19,191 16,918 13,346 14,840 13,247 10,599 14.14%
PBT 11,295 8,140 6,725 5,843 4,777 4,724 3,740 20.20%
Tax -90 -28 -25 -33 -40 -26 -13 38.01%
NP 11,205 8,112 6,700 5,810 4,737 4,698 3,727 20.11%
-
NP to SH 11,205 8,112 6,700 5,810 4,748 4,702 3,726 20.12%
-
Tax Rate 0.80% 0.34% 0.37% 0.56% 0.84% 0.55% 0.35% -
Total Cost 12,258 11,079 10,218 7,536 10,103 8,549 6,872 10.11%
-
Net Worth 156,339 128,111 109,636 90,055 74,781 6,759,124 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,948 2,897 3,045 - 2,967 2,703 - -
Div Payout % 26.32% 35.71% 45.45% - 62.50% 57.50% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 156,339 128,111 109,636 90,055 74,781 6,759,124 0 -
NOSH 589,736 579,428 609,090 581,000 593,499 587,749 186,300 21.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 47.76% 42.27% 39.60% 43.53% 31.92% 35.46% 35.16% -
ROE 7.17% 6.33% 6.11% 6.45% 6.35% 0.07% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.98 3.31 2.78 2.30 2.50 2.25 5.69 -5.77%
EPS 1.90 1.40 1.10 1.00 0.80 0.80 0.60 21.15%
DPS 0.50 0.50 0.50 0.00 0.50 0.46 0.00 -
NAPS 0.2651 0.2211 0.18 0.155 0.126 11.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 581,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.31 0.25 0.22 0.17 0.19 0.17 0.14 14.15%
EPS 0.15 0.11 0.09 0.08 0.06 0.06 0.05 20.07%
DPS 0.04 0.04 0.04 0.00 0.04 0.04 0.00 -
NAPS 0.0205 0.0168 0.0144 0.0118 0.0098 0.8859 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.66 0.79 0.64 0.80 0.44 0.45 0.17 -
P/RPS 66.86 23.85 23.04 34.83 17.60 19.97 2.99 67.76%
P/EPS 140.00 56.43 58.18 80.00 55.00 56.25 8.50 59.44%
EY 0.71 1.77 1.72 1.25 1.82 1.78 11.76 -37.33%
DY 0.19 0.63 0.78 0.00 1.14 1.02 0.00 -
P/NAPS 10.03 3.57 3.56 5.16 3.49 0.04 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 22/02/08 -
Price 2.92 0.75 0.68 0.76 0.43 0.38 0.18 -
P/RPS 73.39 22.64 24.48 33.09 17.20 16.86 3.16 68.83%
P/EPS 153.68 53.57 61.82 76.00 53.75 47.50 9.00 60.40%
EY 0.65 1.87 1.62 1.32 1.86 2.11 11.11 -37.66%
DY 0.17 0.67 0.74 0.00 1.16 1.21 0.00 -
P/NAPS 11.01 3.39 3.78 4.90 3.41 0.03 0.00 -

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