[MYEG] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 3.6%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 123,488 85,100 71,067 64,592 55,218 55,428 49,689 16.37%
PBT 57,146 39,571 30,161 26,406 20,395 17,687 17,240 22.09%
Tax -706 408 -277 -812 -141 -164 -100 38.48%
NP 56,440 39,979 29,884 25,594 20,254 17,523 17,140 21.96%
-
NP to SH 56,496 39,979 29,884 25,594 20,254 17,563 17,162 21.95%
-
Tax Rate 1.24% -1.03% 0.92% 3.08% 0.69% 0.93% 0.58% -
Total Cost 67,048 45,121 41,183 38,998 34,964 37,905 32,549 12.79%
-
Net Worth 224,730 156,339 128,111 109,636 90,055 74,781 6,759,124 -43.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 14,812 10,807 8,472 9,841 3,495 8,444 3,899 24.90%
Div Payout % 26.22% 27.03% 28.35% 38.45% 17.26% 48.08% 22.72% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 224,730 156,339 128,111 109,636 90,055 74,781 6,759,124 -43.27%
NOSH 586,916 589,736 579,428 609,090 581,000 593,499 587,749 -0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 45.70% 46.98% 42.05% 39.62% 36.68% 31.61% 34.49% -
ROE 25.14% 25.57% 23.33% 23.34% 22.49% 23.49% 0.25% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 21.04 14.43 12.27 10.60 9.50 9.34 8.45 16.41%
EPS 9.63 6.78 5.16 4.20 3.49 2.96 2.92 21.99%
DPS 2.52 1.83 1.46 1.62 0.60 1.42 0.66 25.00%
NAPS 0.3829 0.2651 0.2211 0.18 0.155 0.126 11.50 -43.26%
Adjusted Per Share Value based on latest NOSH - 609,090
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.62 1.12 0.93 0.85 0.72 0.73 0.65 16.43%
EPS 0.74 0.52 0.39 0.34 0.27 0.23 0.22 22.39%
DPS 0.19 0.14 0.11 0.13 0.05 0.11 0.05 24.90%
NAPS 0.0295 0.0205 0.0168 0.0144 0.0118 0.0098 0.8859 -43.26%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.22 2.66 0.79 0.64 0.80 0.44 0.45 -
P/RPS 20.06 18.43 6.44 6.04 8.42 4.71 5.32 24.74%
P/EPS 43.84 39.24 15.32 15.23 22.95 14.87 15.41 19.02%
EY 2.28 2.55 6.53 6.57 4.36 6.73 6.49 -15.99%
DY 0.60 0.69 1.85 2.52 0.75 3.23 1.47 -13.86%
P/NAPS 11.02 10.03 3.57 3.56 5.16 3.49 0.04 154.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 26/02/09 -
Price 2.50 2.92 0.75 0.68 0.76 0.43 0.38 -
P/RPS 11.88 20.24 6.11 6.41 8.00 4.60 4.49 17.59%
P/EPS 25.97 43.07 14.54 16.18 21.80 14.53 13.01 12.20%
EY 3.85 2.32 6.88 6.18 4.59 6.88 7.68 -10.86%
DY 1.01 0.63 1.95 2.38 0.79 3.31 1.75 -8.75%
P/NAPS 6.53 11.01 3.39 3.78 4.90 3.41 0.03 145.16%

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