[MYEG] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -8.04%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 80,828 68,794 61,020 56,712 53,835 47,041 29,673 18.15%
PBT 36,416 28,746 25,524 19,329 17,634 16,256 9,244 25.64%
Tax 470 -274 -820 -148 -150 -87 -38 -
NP 36,886 28,472 24,704 19,181 17,484 16,169 9,206 26.00%
-
NP to SH 36,886 28,472 24,704 19,192 17,517 16,186 9,194 26.02%
-
Tax Rate -1.29% 0.95% 3.21% 0.77% 0.85% 0.54% 0.41% -
Total Cost 43,942 40,322 36,316 37,531 36,351 30,872 20,467 13.56%
-
Net Worth 152,456 123,398 104,593 81,341 78,720 5,461,312 38,778 25.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,756 8,620 6,795 3,495 8,180 1,196 2,501 27.49%
Div Payout % 29.16% 30.28% 27.51% 18.21% 46.70% 7.39% 27.21% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 152,456 123,398 104,593 81,341 78,720 5,461,312 38,778 25.60%
NOSH 610,071 591,272 597,333 560,200 640,000 260,062 125,090 30.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 45.64% 41.39% 40.49% 33.82% 32.48% 34.37% 31.02% -
ROE 24.19% 23.07% 23.62% 23.59% 22.25% 0.30% 23.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.25 11.63 10.22 10.12 8.41 18.09 23.72 -9.24%
EPS 6.05 4.82 4.14 3.43 2.74 6.22 7.35 -3.18%
DPS 1.76 1.46 1.14 0.62 1.28 0.46 2.00 -2.10%
NAPS 0.2499 0.2087 0.1751 0.1452 0.123 21.00 0.31 -3.52%
Adjusted Per Share Value based on latest NOSH - 560,200
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.07 0.91 0.81 0.75 0.71 0.62 0.39 18.30%
EPS 0.49 0.38 0.33 0.25 0.23 0.21 0.12 26.39%
DPS 0.14 0.11 0.09 0.05 0.11 0.02 0.03 29.24%
NAPS 0.0202 0.0163 0.0138 0.0108 0.0104 0.7225 0.0051 25.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.96 0.75 0.60 0.80 0.44 0.14 2.06 -
P/RPS 14.79 6.45 5.87 7.90 5.23 0.77 8.68 9.27%
P/EPS 32.42 15.58 14.51 23.35 16.08 2.25 28.03 2.45%
EY 3.08 6.42 6.89 4.28 6.22 44.46 3.57 -2.42%
DY 0.90 1.94 1.90 0.78 2.91 3.29 0.97 -1.23%
P/NAPS 7.84 3.59 3.43 5.51 3.58 0.01 6.65 2.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 29/11/07 -
Price 2.52 0.70 0.61 0.74 0.44 0.13 1.00 -
P/RPS 19.02 6.02 5.97 7.31 5.23 0.72 4.22 28.49%
P/EPS 41.68 14.54 14.75 21.60 16.08 2.09 13.61 20.48%
EY 2.40 6.88 6.78 4.63 6.22 47.88 7.35 -17.00%
DY 0.70 2.08 1.87 0.84 2.91 3.54 2.00 -16.03%
P/NAPS 10.08 3.35 3.48 5.10 3.58 0.01 3.23 20.86%

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