[MYEG] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.49%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,973 30,634 20,418 18,340 15,584 16,558 13,221 19.73%
PBT 19,174 13,900 9,530 7,233 6,313 5,857 4,244 28.56%
Tax -128 -161 -25 -31 -30 -39 -42 20.39%
NP 19,046 13,739 9,505 7,202 6,283 5,818 4,202 28.62%
-
NP to SH 19,069 13,739 9,505 7,202 6,283 5,818 4,212 28.60%
-
Tax Rate 0.67% 1.16% 0.26% 0.43% 0.48% 0.67% 0.99% -
Total Cost 19,927 16,895 10,913 11,138 9,301 10,740 9,019 14.11%
-
Net Worth 254,928 165,943 134,614 114,571 100,151 79,124 71,002 23.73%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 3,141 - 2,767 -
Div Payout % - - - - 50.00% - 65.71% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 254,928 165,943 134,614 114,571 100,151 79,124 71,002 23.73%
NOSH 1,191,812 597,347 594,062 600,166 628,300 581,800 601,714 12.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 48.87% 44.85% 46.55% 39.27% 40.32% 35.14% 31.78% -
ROE 7.48% 8.28% 7.06% 6.29% 6.27% 7.35% 5.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.27 5.13 3.44 3.06 2.48 2.85 2.20 6.82%
EPS 1.60 2.30 1.60 1.20 1.00 1.00 0.70 14.76%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.46 -
NAPS 0.2139 0.2778 0.2266 0.1909 0.1594 0.136 0.118 10.41%
Adjusted Per Share Value based on latest NOSH - 600,166
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.51 0.40 0.27 0.24 0.20 0.22 0.17 20.08%
EPS 0.25 0.18 0.12 0.09 0.08 0.08 0.06 26.83%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.04 -
NAPS 0.0334 0.0217 0.0176 0.015 0.0131 0.0104 0.0093 23.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 2.83 0.815 0.65 0.81 0.44 0.44 -
P/RPS 85.32 55.18 23.71 21.27 32.66 15.46 20.03 27.30%
P/EPS 174.38 123.04 50.94 54.17 81.00 44.00 62.86 18.52%
EY 0.57 0.81 1.96 1.85 1.23 2.27 1.59 -15.70%
DY 0.00 0.00 0.00 0.00 0.62 0.00 1.05 -
P/NAPS 13.04 10.19 3.60 3.40 5.08 3.24 3.73 23.18%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 -
Price 2.48 2.55 1.32 0.58 0.75 0.57 0.43 -
P/RPS 75.84 49.72 38.41 18.98 30.24 20.03 19.57 25.31%
P/EPS 155.00 110.87 82.50 48.33 75.00 57.00 61.43 16.67%
EY 0.65 0.90 1.21 2.07 1.33 1.75 1.63 -14.20%
DY 0.00 0.00 0.00 0.00 0.67 0.00 1.07 -
P/NAPS 11.59 9.18 5.83 3.04 4.71 4.19 3.64 21.28%

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