[MYEG] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 9.54%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,020 56,712 53,835 47,041 29,673 4,831 66.02%
PBT 25,524 19,329 17,634 16,256 9,244 639 108.98%
Tax -820 -148 -150 -87 -38 -11 136.74%
NP 24,704 19,181 17,484 16,169 9,206 628 108.34%
-
NP to SH 24,704 19,192 17,517 16,186 9,194 617 109.08%
-
Tax Rate 3.21% 0.77% 0.85% 0.54% 0.41% 1.72% -
Total Cost 36,316 37,531 36,351 30,872 20,467 4,203 53.88%
-
Net Worth 104,593 81,341 78,720 5,461,312 38,778 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,795 3,495 8,180 1,196 2,501 - -
Div Payout % 27.51% 18.21% 46.70% 7.39% 27.21% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 104,593 81,341 78,720 5,461,312 38,778 0 -
NOSH 597,333 560,200 640,000 260,062 125,090 102,833 42.14%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 40.49% 33.82% 32.48% 34.37% 31.02% 13.00% -
ROE 23.62% 23.59% 22.25% 0.30% 23.71% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.22 10.12 8.41 18.09 23.72 4.70 16.79%
EPS 4.14 3.43 2.74 6.22 7.35 0.60 47.12%
DPS 1.14 0.62 1.28 0.46 2.00 0.00 -
NAPS 0.1751 0.1452 0.123 21.00 0.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 260,062
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.81 0.75 0.71 0.62 0.39 0.06 68.24%
EPS 0.33 0.25 0.23 0.21 0.12 0.01 101.15%
DPS 0.09 0.05 0.11 0.02 0.03 0.00 -
NAPS 0.0138 0.0108 0.0104 0.7225 0.0051 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.60 0.80 0.44 0.14 2.06 0.00 -
P/RPS 5.87 7.90 5.23 0.77 8.68 0.00 -
P/EPS 14.51 23.35 16.08 2.25 28.03 0.00 -
EY 6.89 4.28 6.22 44.46 3.57 0.00 -
DY 1.90 0.78 2.91 3.29 0.97 0.00 -
P/NAPS 3.43 5.51 3.58 0.01 6.65 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/11 26/11/10 25/11/09 26/11/08 29/11/07 - -
Price 0.61 0.74 0.44 0.13 1.00 0.00 -
P/RPS 5.97 7.31 5.23 0.72 4.22 0.00 -
P/EPS 14.75 21.60 16.08 2.09 13.61 0.00 -
EY 6.78 4.63 6.22 47.88 7.35 0.00 -
DY 1.87 0.84 2.91 3.54 2.00 0.00 -
P/NAPS 3.48 5.10 3.58 0.01 3.23 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