[MYEG] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 8.88%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 76,484 66,924 58,833 58,305 52,480 43,821 25,481 20.08%
PBT 34,391 27,610 22,959 21,006 17,315 14,824 7,117 29.99%
Tax 458 -266 -830 -156 -150 -53 -36 -
NP 34,849 27,344 22,129 20,850 17,165 14,771 7,081 30.38%
-
NP to SH 34,849 27,344 22,129 20,871 17,198 14,777 7,059 30.45%
-
Tax Rate -1.33% 0.96% 3.62% 0.74% 0.87% 0.36% 0.51% -
Total Cost 41,635 39,580 36,704 37,455 35,315 29,050 18,400 14.56%
-
Net Worth 142,977 122,281 101,350 82,132 68,323 50,114 33,191 27.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,756 8,620 6,795 3,495 9,377 2,501 - -
Div Payout % 30.87% 31.53% 30.71% 16.75% 54.53% 16.93% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 142,977 122,281 101,350 82,132 68,323 50,114 33,191 27.52%
NOSH 604,555 619,461 609,076 582,500 589,000 256,999 114,850 31.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 45.56% 40.86% 37.61% 35.76% 32.71% 33.71% 27.79% -
ROE 24.37% 22.36% 21.83% 25.41% 25.17% 29.49% 21.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.65 10.80 9.66 10.01 8.91 17.05 22.19 -8.93%
EPS 5.76 4.41 3.63 3.58 2.92 5.75 6.15 -1.08%
DPS 1.78 1.39 1.12 0.60 1.59 0.97 0.00 -
NAPS 0.2365 0.1974 0.1664 0.141 0.116 0.195 0.289 -3.28%
Adjusted Per Share Value based on latest NOSH - 582,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.01 0.89 0.78 0.77 0.69 0.58 0.34 19.87%
EPS 0.46 0.36 0.29 0.28 0.23 0.20 0.09 31.21%
DPS 0.14 0.11 0.09 0.05 0.12 0.03 0.00 -
NAPS 0.0189 0.0162 0.0134 0.0109 0.009 0.0066 0.0044 27.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.55 0.58 0.71 0.76 0.44 0.15 1.76 -
P/RPS 12.25 5.37 7.35 7.59 4.94 0.88 7.93 7.50%
P/EPS 26.89 13.14 19.54 21.21 15.07 2.61 28.64 -1.04%
EY 3.72 7.61 5.12 4.71 6.64 38.33 3.49 1.06%
DY 1.15 2.40 1.57 0.79 3.62 6.49 0.00 -
P/NAPS 6.55 2.94 4.27 5.39 3.79 0.77 6.09 1.21%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 - -
Price 1.83 0.87 0.61 0.72 0.44 0.86 0.00 -
P/RPS 14.46 8.05 6.32 7.19 4.94 5.04 0.00 -
P/EPS 31.75 19.71 16.79 20.09 15.07 14.96 0.00 -
EY 3.15 5.07 5.96 4.98 6.64 6.69 0.00 -
DY 0.97 1.60 1.83 0.83 3.62 1.13 0.00 -
P/NAPS 7.74 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