[MYEG] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 0.26%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 71,067 64,592 55,218 55,428 49,689 34,061 11,042 36.34%
PBT 30,161 26,406 20,395 17,687 17,240 11,081 2,542 50.96%
Tax -277 -812 -141 -164 -100 -44 -18 57.64%
NP 29,884 25,594 20,254 17,523 17,140 11,037 2,524 50.91%
-
NP to SH 29,884 25,594 20,254 17,563 17,162 11,032 2,505 51.10%
-
Tax Rate 0.92% 3.08% 0.69% 0.93% 0.58% 0.40% 0.71% -
Total Cost 41,183 38,998 34,964 37,905 32,549 23,024 8,518 30.00%
-
Net Worth 128,111 109,636 90,055 74,781 6,759,124 0 19,376 36.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,472 9,841 3,495 8,444 3,899 2,501 - -
Div Payout % 28.35% 38.45% 17.26% 48.08% 22.72% 22.68% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,111 109,636 90,055 74,781 6,759,124 0 19,376 36.96%
NOSH 579,428 609,090 581,000 593,499 587,749 186,300 99,368 34.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.05% 39.62% 36.68% 31.61% 34.49% 32.40% 22.86% -
ROE 23.33% 23.34% 22.49% 23.49% 0.25% 0.00% 12.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.27 10.60 9.50 9.34 8.45 18.28 11.11 1.66%
EPS 5.16 4.20 3.49 2.96 2.92 5.92 2.52 12.67%
DPS 1.46 1.62 0.60 1.42 0.66 1.34 0.00 -
NAPS 0.2211 0.18 0.155 0.126 11.50 0.00 0.195 2.11%
Adjusted Per Share Value based on latest NOSH - 593,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.93 0.85 0.72 0.73 0.65 0.45 0.14 37.06%
EPS 0.39 0.34 0.27 0.23 0.22 0.14 0.03 53.28%
DPS 0.11 0.13 0.05 0.11 0.05 0.03 0.00 -
NAPS 0.0168 0.0144 0.0118 0.0098 0.8859 0.00 0.0025 37.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.79 0.64 0.80 0.44 0.45 0.17 0.00 -
P/RPS 6.44 6.04 8.42 4.71 5.32 0.93 0.00 -
P/EPS 15.32 15.23 22.95 14.87 15.41 2.87 0.00 -
EY 6.53 6.57 4.36 6.73 6.49 34.83 0.00 -
DY 1.85 2.52 0.75 3.23 1.47 7.90 0.00 -
P/NAPS 3.57 3.56 5.16 3.49 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 22/02/08 - -
Price 0.75 0.68 0.76 0.43 0.38 0.18 0.00 -
P/RPS 6.11 6.41 8.00 4.60 4.49 0.98 0.00 -
P/EPS 14.54 16.18 21.80 14.53 13.01 3.04 0.00 -
EY 6.88 6.18 4.59 6.88 7.68 32.90 0.00 -
DY 1.95 2.38 0.79 3.31 1.75 7.46 0.00 -
P/NAPS 3.39 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