[MYEG] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 17.17%
YoY- 31.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 70,126 38,973 30,634 20,418 18,340 15,584 16,558 27.16%
PBT 33,408 19,174 13,900 9,530 7,233 6,313 5,857 33.63%
Tax -250 -128 -161 -25 -31 -30 -39 36.25%
NP 33,158 19,046 13,739 9,505 7,202 6,283 5,818 33.61%
-
NP to SH 33,108 19,069 13,739 9,505 7,202 6,283 5,818 33.58%
-
Tax Rate 0.75% 0.67% 1.16% 0.26% 0.43% 0.48% 0.67% -
Total Cost 36,968 19,927 16,895 10,913 11,138 9,301 10,740 22.85%
-
Net Worth 355,201 254,928 165,943 134,614 114,571 100,151 79,124 28.40%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 3,141 - -
Div Payout % - - - - - 50.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 355,201 254,928 165,943 134,614 114,571 100,151 79,124 28.40%
NOSH 2,364,857 1,191,812 597,347 594,062 600,166 628,300 581,800 26.30%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 47.28% 48.87% 44.85% 46.55% 39.27% 40.32% 35.14% -
ROE 9.32% 7.48% 8.28% 7.06% 6.29% 6.27% 7.35% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.97 3.27 5.13 3.44 3.06 2.48 2.85 0.68%
EPS 1.40 1.60 2.30 1.60 1.20 1.00 1.00 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1502 0.2139 0.2778 0.2266 0.1909 0.1594 0.136 1.66%
Adjusted Per Share Value based on latest NOSH - 594,062
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.93 0.52 0.41 0.27 0.24 0.21 0.22 27.13%
EPS 0.44 0.25 0.18 0.13 0.10 0.08 0.08 32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.047 0.0337 0.022 0.0178 0.0152 0.0132 0.0105 28.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.79 2.83 0.815 0.65 0.81 0.44 -
P/RPS 72.17 85.32 55.18 23.71 21.27 32.66 15.46 29.24%
P/EPS 152.86 174.38 123.04 50.94 54.17 81.00 44.00 23.04%
EY 0.65 0.57 0.81 1.96 1.85 1.23 2.27 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 14.25 13.04 10.19 3.60 3.40 5.08 3.24 27.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 -
Price 2.05 2.48 2.55 1.32 0.58 0.75 0.57 -
P/RPS 69.13 75.84 49.72 38.41 18.98 30.24 20.03 22.90%
P/EPS 146.43 155.00 110.87 82.50 48.33 75.00 57.00 17.01%
EY 0.68 0.65 0.90 1.21 2.07 1.33 1.75 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 13.65 11.59 9.18 5.83 3.04 4.71 4.19 21.73%

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