[MYEG] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 3.59%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 131,827 95,316 73,145 67,348 54,244 58,765 50,795 17.21%
PBT 62,420 43,941 32,458 27,326 20,851 19,300 17,285 23.85%
Tax -673 272 -271 -813 -132 -161 -128 31.84%
NP 61,747 44,213 32,187 26,513 20,719 19,139 17,157 23.78%
-
NP to SH 61,826 44,213 32,187 26,513 20,719 19,169 17,187 23.77%
-
Tax Rate 1.08% -0.62% 0.83% 2.98% 0.63% 0.83% 0.74% -
Total Cost 70,080 51,103 40,958 40,835 33,525 39,626 33,638 13.00%
-
Net Worth 254,928 0 134,614 114,571 100,151 79,124 71,002 23.73%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 14,812 10,807 8,472 6,699 6,636 5,676 6,667 14.22%
Div Payout % 23.96% 24.45% 26.32% 25.27% 32.03% 29.61% 38.80% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 254,928 0 134,614 114,571 100,151 79,124 71,002 23.73%
NOSH 1,191,812 597,347 594,062 600,166 628,300 581,800 601,714 12.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 46.84% 46.39% 44.00% 39.37% 38.20% 32.57% 33.78% -
ROE 24.25% 0.00% 23.91% 23.14% 20.69% 24.23% 24.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.06 15.96 12.31 11.22 8.63 10.10 8.44 4.60%
EPS 5.19 7.40 5.42 4.42 3.30 3.29 2.86 10.43%
DPS 1.24 1.81 1.43 1.10 1.06 0.98 1.11 1.86%
NAPS 0.2139 0.00 0.2266 0.1909 0.1594 0.136 0.118 10.41%
Adjusted Per Share Value based on latest NOSH - 600,166
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.73 1.25 0.96 0.88 0.71 0.77 0.67 17.11%
EPS 0.81 0.58 0.42 0.35 0.27 0.25 0.23 23.33%
DPS 0.19 0.14 0.11 0.09 0.09 0.07 0.09 13.25%
NAPS 0.0334 0.00 0.0176 0.015 0.0131 0.0104 0.0093 23.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 2.83 0.815 0.65 0.81 0.44 0.44 -
P/RPS 25.22 17.74 6.62 5.79 9.38 4.36 5.21 30.04%
P/EPS 53.78 38.24 15.04 14.71 24.56 13.35 15.40 23.16%
EY 1.86 2.62 6.65 6.80 4.07 7.49 6.49 -18.79%
DY 0.45 0.64 1.75 1.69 1.30 2.22 2.52 -24.94%
P/NAPS 13.04 0.00 3.60 3.40 5.08 3.24 3.73 23.18%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 28/05/09 -
Price 2.48 2.55 1.32 0.58 0.75 0.57 0.43 -
P/RPS 22.42 15.98 10.72 5.17 8.69 5.64 5.09 28.01%
P/EPS 47.81 34.45 24.36 13.13 22.74 17.30 15.05 21.23%
EY 2.09 2.90 4.10 7.62 4.40 5.78 6.64 -17.51%
DY 0.50 0.71 1.08 1.90 1.41 1.71 2.58 -23.91%
P/NAPS 11.59 0.00 5.83 3.04 4.71 4.19 3.64 21.28%

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