[MYEG] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 11.64%
YoY- 28.72%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 117,186 80,828 68,794 61,020 56,712 53,835 47,041 16.42%
PBT 54,275 36,416 28,746 25,524 19,329 17,634 16,256 22.24%
Tax -678 470 -274 -820 -148 -150 -87 40.78%
NP 53,597 36,886 28,472 24,704 19,181 17,484 16,169 22.09%
-
NP to SH 53,615 36,886 28,472 24,704 19,192 17,517 16,186 22.08%
-
Tax Rate 1.25% -1.29% 0.95% 3.21% 0.77% 0.85% 0.54% -
Total Cost 63,589 43,942 40,322 36,316 37,531 36,351 30,872 12.79%
-
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,461,312 -42.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 14,826 10,756 8,620 6,795 3,495 8,180 1,196 52.10%
Div Payout % 27.65% 29.16% 30.28% 27.51% 18.21% 46.70% 7.39% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,461,312 -42.71%
NOSH 602,100 610,071 591,272 597,333 560,200 640,000 260,062 15.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 45.74% 45.64% 41.39% 40.49% 33.82% 32.48% 34.37% -
ROE 27.84% 24.19% 23.07% 23.62% 23.59% 22.25% 0.30% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.46 13.25 11.63 10.22 10.12 8.41 18.09 1.22%
EPS 8.90 6.05 4.82 4.14 3.43 2.74 6.22 6.15%
DPS 2.46 1.76 1.46 1.14 0.62 1.28 0.46 32.22%
NAPS 0.3199 0.2499 0.2087 0.1751 0.1452 0.123 21.00 -50.19%
Adjusted Per Share Value based on latest NOSH - 597,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.55 1.07 0.91 0.81 0.75 0.71 0.62 16.49%
EPS 0.71 0.49 0.38 0.33 0.25 0.23 0.21 22.49%
DPS 0.20 0.14 0.11 0.09 0.05 0.11 0.02 46.75%
NAPS 0.0255 0.0202 0.0163 0.0138 0.0108 0.0104 0.7225 -42.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.77 1.96 0.75 0.60 0.80 0.44 0.14 -
P/RPS 19.37 14.79 6.45 5.87 7.90 5.23 0.77 71.13%
P/EPS 42.34 32.42 15.58 14.51 23.35 16.08 2.25 63.05%
EY 2.36 3.08 6.42 6.89 4.28 6.22 44.46 -38.68%
DY 0.65 0.90 1.94 1.90 0.78 2.91 3.29 -23.67%
P/NAPS 11.78 7.84 3.59 3.43 5.51 3.58 0.01 224.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 -
Price 4.25 2.52 0.70 0.61 0.74 0.44 0.13 -
P/RPS 21.84 19.02 6.02 5.97 7.31 5.23 0.72 76.55%
P/EPS 47.73 41.68 14.54 14.75 21.60 16.08 2.09 68.39%
EY 2.10 2.40 6.88 6.78 4.63 6.22 47.88 -40.60%
DY 0.58 0.70 2.08 1.87 0.84 2.91 3.54 -26.01%
P/NAPS 13.29 10.08 3.35 3.48 5.10 3.58 0.01 231.39%

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