[MYEG] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 6.03%
YoY- 55.57%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,592 55,218 55,428 49,689 34,061 11,042 42.34%
PBT 26,406 20,395 17,687 17,240 11,081 2,542 59.65%
Tax -812 -141 -164 -100 -44 -18 114.12%
NP 25,594 20,254 17,523 17,140 11,037 2,524 58.89%
-
NP to SH 25,594 20,254 17,563 17,162 11,032 2,505 59.13%
-
Tax Rate 3.08% 0.69% 0.93% 0.58% 0.40% 0.71% -
Total Cost 38,998 34,964 37,905 32,549 23,024 8,518 35.54%
-
Net Worth 109,636 90,055 74,781 6,759,124 0 19,376 41.40%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,841 3,495 8,444 3,899 2,501 - -
Div Payout % 38.45% 17.26% 48.08% 22.72% 22.68% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 109,636 90,055 74,781 6,759,124 0 19,376 41.40%
NOSH 609,090 581,000 593,499 587,749 186,300 99,368 43.68%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 39.62% 36.68% 31.61% 34.49% 32.40% 22.86% -
ROE 23.34% 22.49% 23.49% 0.25% 0.00% 12.93% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.60 9.50 9.34 8.45 18.28 11.11 -0.93%
EPS 4.20 3.49 2.96 2.92 5.92 2.52 10.75%
DPS 1.62 0.60 1.42 0.66 1.34 0.00 -
NAPS 0.18 0.155 0.126 11.50 0.00 0.195 -1.58%
Adjusted Per Share Value based on latest NOSH - 587,749
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.85 0.72 0.73 0.65 0.45 0.14 43.40%
EPS 0.34 0.27 0.23 0.22 0.14 0.03 62.46%
DPS 0.13 0.05 0.11 0.05 0.03 0.00 -
NAPS 0.0144 0.0118 0.0098 0.8859 0.00 0.0025 41.90%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.64 0.80 0.44 0.45 0.17 0.00 -
P/RPS 6.04 8.42 4.71 5.32 0.93 0.00 -
P/EPS 15.23 22.95 14.87 15.41 2.87 0.00 -
EY 6.57 4.36 6.73 6.49 34.83 0.00 -
DY 2.52 0.75 3.23 1.47 7.90 0.00 -
P/NAPS 3.56 5.16 3.49 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/02/12 25/02/11 25/02/10 26/02/09 22/02/08 - -
Price 0.68 0.76 0.43 0.38 0.18 0.00 -
P/RPS 6.41 8.00 4.60 4.49 0.98 0.00 -
P/EPS 16.18 21.80 14.53 13.01 3.04 0.00 -
EY 6.18 4.59 6.88 7.68 32.90 0.00 -
DY 2.38 0.79 3.31 1.75 7.46 0.00 -
P/NAPS 3.78 4.90 3.41 0.03 0.00 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