[MYEG] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 0.06%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 66,924 58,833 58,305 52,480 43,821 25,481 21.27%
PBT 27,610 22,959 21,006 17,315 14,824 7,117 31.10%
Tax -266 -830 -156 -150 -53 -36 49.11%
NP 27,344 22,129 20,850 17,165 14,771 7,081 30.98%
-
NP to SH 27,344 22,129 20,871 17,198 14,777 7,059 31.06%
-
Tax Rate 0.96% 3.62% 0.74% 0.87% 0.36% 0.51% -
Total Cost 39,580 36,704 37,455 35,315 29,050 18,400 16.53%
-
Net Worth 122,281 101,350 82,132 68,323 50,114 33,191 29.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,620 6,795 3,495 9,377 2,501 - -
Div Payout % 31.53% 30.71% 16.75% 54.53% 16.93% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 122,281 101,350 82,132 68,323 50,114 33,191 29.76%
NOSH 619,461 609,076 582,500 589,000 256,999 114,850 40.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 40.86% 37.61% 35.76% 32.71% 33.71% 27.79% -
ROE 22.36% 21.83% 25.41% 25.17% 29.49% 21.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.80 9.66 10.01 8.91 17.05 22.19 -13.39%
EPS 4.41 3.63 3.58 2.92 5.75 6.15 -6.42%
DPS 1.39 1.12 0.60 1.59 0.97 0.00 -
NAPS 0.1974 0.1664 0.141 0.116 0.195 0.289 -7.33%
Adjusted Per Share Value based on latest NOSH - 589,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.88 0.77 0.76 0.69 0.57 0.33 21.64%
EPS 0.36 0.29 0.27 0.23 0.19 0.09 31.91%
DPS 0.11 0.09 0.05 0.12 0.03 0.00 -
NAPS 0.016 0.0133 0.0108 0.009 0.0066 0.0044 29.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.58 0.71 0.76 0.44 0.15 1.76 -
P/RPS 5.37 7.35 7.59 4.94 0.88 7.93 -7.49%
P/EPS 13.14 19.54 21.21 15.07 2.61 28.64 -14.41%
EY 7.61 5.12 4.71 6.64 38.33 3.49 16.85%
DY 2.40 1.57 0.79 3.62 6.49 0.00 -
P/NAPS 2.94 4.27 5.39 3.79 0.77 6.09 -13.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 - -
Price 0.87 0.61 0.72 0.44 0.86 0.00 -
P/RPS 8.05 6.32 7.19 4.94 5.04 0.00 -
P/EPS 19.71 16.79 20.09 15.07 14.96 0.00 -
EY 5.07 5.96 4.98 6.64 6.69 0.00 -
DY 1.60 1.83 0.83 3.62 1.13 0.00 -
P/NAPS 4.41 3.67 5.11 3.79 4.41 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