[MYEG] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 1.85%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 68,794 61,020 56,712 53,835 47,041 29,673 4,831 55.62%
PBT 28,746 25,524 19,329 17,634 16,256 9,244 639 88.47%
Tax -274 -820 -148 -150 -87 -38 -11 70.81%
NP 28,472 24,704 19,181 17,484 16,169 9,206 628 88.72%
-
NP to SH 28,472 24,704 19,192 17,517 16,186 9,194 617 89.27%
-
Tax Rate 0.95% 3.21% 0.77% 0.85% 0.54% 0.41% 1.72% -
Total Cost 40,322 36,316 37,531 36,351 30,872 20,467 4,203 45.71%
-
Net Worth 123,398 104,593 81,341 78,720 5,461,312 38,778 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,620 6,795 3,495 8,180 1,196 2,501 - -
Div Payout % 30.28% 27.51% 18.21% 46.70% 7.39% 27.21% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,398 104,593 81,341 78,720 5,461,312 38,778 0 -
NOSH 591,272 597,333 560,200 640,000 260,062 125,090 102,833 33.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 41.39% 40.49% 33.82% 32.48% 34.37% 31.02% 13.00% -
ROE 23.07% 23.62% 23.59% 22.25% 0.30% 23.71% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.63 10.22 10.12 8.41 18.09 23.72 4.70 16.28%
EPS 4.82 4.14 3.43 2.74 6.22 7.35 0.60 41.47%
DPS 1.46 1.14 0.62 1.28 0.46 2.00 0.00 -
NAPS 0.2087 0.1751 0.1452 0.123 21.00 0.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 640,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.91 0.81 0.75 0.71 0.62 0.39 0.06 57.26%
EPS 0.38 0.33 0.25 0.23 0.21 0.12 0.01 83.25%
DPS 0.11 0.09 0.05 0.11 0.02 0.03 0.00 -
NAPS 0.0163 0.0138 0.0108 0.0104 0.7225 0.0051 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.75 0.60 0.80 0.44 0.14 2.06 0.00 -
P/RPS 6.45 5.87 7.90 5.23 0.77 8.68 0.00 -
P/EPS 15.58 14.51 23.35 16.08 2.25 28.03 0.00 -
EY 6.42 6.89 4.28 6.22 44.46 3.57 0.00 -
DY 1.94 1.90 0.78 2.91 3.29 0.97 0.00 -
P/NAPS 3.59 3.43 5.51 3.58 0.01 6.65 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 29/11/07 - -
Price 0.70 0.61 0.74 0.44 0.13 1.00 0.00 -
P/RPS 6.02 5.97 7.31 5.23 0.72 4.22 0.00 -
P/EPS 14.54 14.75 21.60 16.08 2.09 13.61 0.00 -
EY 6.88 6.78 4.63 6.22 47.88 7.35 0.00 -
DY 2.08 1.87 0.84 2.91 3.54 2.00 0.00 -
P/NAPS 3.35 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