[MYEG] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 6.81%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 109,872 76,484 66,924 58,833 58,305 52,480 43,821 16.54%
PBT 50,711 34,391 27,610 22,959 21,006 17,315 14,824 22.73%
Tax -597 458 -266 -830 -156 -150 -53 49.69%
NP 50,114 34,849 27,344 22,129 20,850 17,165 14,771 22.57%
-
NP to SH 50,114 34,849 27,344 22,129 20,871 17,198 14,777 22.56%
-
Tax Rate 1.18% -1.33% 0.96% 3.62% 0.74% 0.87% 0.36% -
Total Cost 59,758 41,635 39,580 36,704 37,455 35,315 29,050 12.76%
-
Net Worth 177,870 142,977 122,281 101,350 82,132 68,323 50,114 23.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,826 10,756 8,620 6,795 3,495 9,377 2,501 34.51%
Div Payout % 29.59% 30.87% 31.53% 30.71% 16.75% 54.53% 16.93% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 177,870 142,977 122,281 101,350 82,132 68,323 50,114 23.49%
NOSH 593,892 604,555 619,461 609,076 582,500 589,000 256,999 14.97%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 45.61% 45.56% 40.86% 37.61% 35.76% 32.71% 33.71% -
ROE 28.17% 24.37% 22.36% 21.83% 25.41% 25.17% 29.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.50 12.65 10.80 9.66 10.01 8.91 17.05 1.36%
EPS 8.44 5.76 4.41 3.63 3.58 2.92 5.75 6.60%
DPS 2.50 1.78 1.39 1.12 0.60 1.59 0.97 17.08%
NAPS 0.2995 0.2365 0.1974 0.1664 0.141 0.116 0.195 7.41%
Adjusted Per Share Value based on latest NOSH - 609,076
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.45 1.01 0.89 0.78 0.77 0.69 0.58 16.49%
EPS 0.66 0.46 0.36 0.29 0.28 0.23 0.20 22.00%
DPS 0.20 0.14 0.11 0.09 0.05 0.12 0.03 37.16%
NAPS 0.0235 0.0189 0.0162 0.0134 0.0109 0.009 0.0066 23.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.04 1.55 0.58 0.71 0.76 0.44 0.15 -
P/RPS 16.43 12.25 5.37 7.35 7.59 4.94 0.88 62.84%
P/EPS 36.03 26.89 13.14 19.54 21.21 15.07 2.61 54.85%
EY 2.78 3.72 7.61 5.12 4.71 6.64 38.33 -35.40%
DY 0.82 1.15 2.40 1.57 0.79 3.62 6.49 -29.15%
P/NAPS 10.15 6.55 2.94 4.27 5.39 3.79 0.77 53.66%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 -
Price 2.80 1.83 0.87 0.61 0.72 0.44 0.86 -
P/RPS 15.13 14.46 8.05 6.32 7.19 4.94 5.04 20.09%
P/EPS 33.18 31.75 19.71 16.79 20.09 15.07 14.96 14.19%
EY 3.01 3.15 5.07 5.96 4.98 6.64 6.69 -12.45%
DY 0.89 0.97 1.60 1.83 0.83 3.62 1.13 -3.89%
P/NAPS 9.35 7.74 4.41 3.67 5.11 3.79 4.41 13.33%

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