[MYEG] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 15.31%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 62,222 56,768 58,833 54,580 50,700 48,020 46,018 22.20%
PBT 24,258 21,620 22,960 19,997 17,368 11,360 21,009 10.03%
Tax -108 -116 -830 -136 -144 -156 -157 -22.02%
NP 24,150 21,504 22,130 19,861 17,224 11,204 20,852 10.25%
-
NP to SH 24,150 21,504 22,130 19,861 17,224 11,204 20,872 10.18%
-
Tax Rate 0.45% 0.54% 3.61% 0.68% 0.83% 1.37% 0.75% -
Total Cost 38,072 35,264 36,703 34,718 33,476 36,816 25,166 31.68%
-
Net Worth 108,675 104,593 99,901 94,976 95,347 81,341 83,845 18.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,037 - 6,604 3,972 - - 2,981 59.86%
Div Payout % 25.00% - 29.84% 20.00% - - 14.29% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 108,675 104,593 99,901 94,976 95,347 81,341 83,845 18.82%
NOSH 603,750 597,333 600,368 595,840 615,142 560,200 596,342 0.82%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 38.81% 37.88% 37.61% 36.39% 33.97% 23.33% 45.31% -
ROE 22.22% 20.56% 22.15% 20.91% 18.06% 13.77% 24.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.31 9.50 9.80 9.16 8.24 8.57 7.72 21.20%
EPS 4.00 3.60 3.70 3.33 2.80 2.00 3.50 9.28%
DPS 1.00 0.00 1.10 0.67 0.00 0.00 0.50 58.53%
NAPS 0.18 0.1751 0.1664 0.1594 0.155 0.1452 0.1406 17.84%
Adjusted Per Share Value based on latest NOSH - 628,300
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.82 0.74 0.77 0.72 0.66 0.63 0.60 23.08%
EPS 0.32 0.28 0.29 0.26 0.23 0.15 0.27 11.95%
DPS 0.08 0.00 0.09 0.05 0.00 0.00 0.04 58.53%
NAPS 0.0142 0.0137 0.0131 0.0124 0.0125 0.0107 0.011 18.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.64 0.60 0.71 0.81 0.80 0.80 0.76 -
P/RPS 6.21 6.31 7.25 8.84 9.71 9.33 9.85 -26.41%
P/EPS 16.00 16.67 19.26 24.30 28.57 40.00 21.71 -18.36%
EY 6.25 6.00 5.19 4.12 3.50 2.50 4.61 22.42%
DY 1.56 0.00 1.55 0.82 0.00 0.00 0.66 77.16%
P/NAPS 3.56 3.43 4.27 5.08 5.16 5.51 5.41 -24.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.68 0.61 0.61 0.75 0.76 0.74 0.72 -
P/RPS 6.60 6.42 6.22 8.19 9.22 8.63 9.33 -20.55%
P/EPS 17.00 16.94 16.55 22.50 27.14 37.00 20.57 -11.90%
EY 5.88 5.90 6.04 4.44 3.68 2.70 4.86 13.50%
DY 1.47 0.00 1.80 0.89 0.00 0.00 0.69 65.34%
P/NAPS 3.78 3.48 3.67 4.71 4.90 5.10 5.12 -18.26%

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