[MYEG] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 4.96%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 208,265 123,488 85,100 71,067 64,592 55,218 55,428 24.67%
PBT 100,841 57,146 39,571 30,161 26,406 20,395 17,687 33.64%
Tax -456 -706 408 -277 -812 -141 -164 18.57%
NP 100,385 56,440 39,979 29,884 25,594 20,254 17,523 33.74%
-
NP to SH 100,831 56,496 39,979 29,884 25,594 20,254 17,563 33.79%
-
Tax Rate 0.45% 1.24% -1.03% 0.92% 3.08% 0.69% 0.93% -
Total Cost 107,880 67,048 45,121 41,183 38,998 34,964 37,905 19.03%
-
Net Worth 0 224,730 156,339 128,111 109,636 90,055 74,781 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,971 14,812 10,807 8,472 9,841 3,495 8,444 18.14%
Div Payout % 22.78% 26.22% 27.03% 28.35% 38.45% 17.26% 48.08% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 0 224,730 156,339 128,111 109,636 90,055 74,781 -
NOSH 1,212,640 586,916 589,736 579,428 609,090 581,000 593,499 12.64%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 48.20% 45.70% 46.98% 42.05% 39.62% 36.68% 31.61% -
ROE 0.00% 25.14% 25.57% 23.33% 23.34% 22.49% 23.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.17 21.04 14.43 12.27 10.60 9.50 9.34 10.67%
EPS 8.31 9.63 6.78 5.16 4.20 3.49 2.96 18.76%
DPS 1.89 2.52 1.83 1.46 1.62 0.60 1.42 4.87%
NAPS 0.00 0.3829 0.2651 0.2211 0.18 0.155 0.126 -
Adjusted Per Share Value based on latest NOSH - 579,428
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.73 1.62 1.12 0.93 0.85 0.72 0.73 24.57%
EPS 1.32 0.74 0.52 0.39 0.34 0.27 0.23 33.78%
DPS 0.30 0.19 0.14 0.11 0.13 0.05 0.11 18.19%
NAPS 0.00 0.0295 0.0205 0.0168 0.0144 0.0118 0.0098 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.32 4.22 2.66 0.79 0.64 0.80 0.44 -
P/RPS 25.15 20.06 18.43 6.44 6.04 8.42 4.71 32.18%
P/EPS 51.95 43.84 39.24 15.32 15.23 22.95 14.87 23.16%
EY 1.92 2.28 2.55 6.53 6.57 4.36 6.73 -18.85%
DY 0.44 0.60 0.69 1.85 2.52 0.75 3.23 -28.25%
P/NAPS 0.00 11.02 10.03 3.57 3.56 5.16 3.49 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 26/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 2.17 2.50 2.92 0.75 0.68 0.76 0.43 -
P/RPS 12.64 11.88 20.24 6.11 6.41 8.00 4.60 18.33%
P/EPS 26.10 25.97 43.07 14.54 16.18 21.80 14.53 10.24%
EY 3.83 3.85 2.32 6.88 6.18 4.59 6.88 -9.29%
DY 0.87 1.01 0.63 1.95 2.38 0.79 3.31 -19.95%
P/NAPS 0.00 6.53 11.01 3.39 3.78 4.90 3.41 -

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