[MYEG] QoQ Quarter 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- 24.72%
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,406 20,813 20,418 19,191 16,062 17,473 18,340 7.36%
PBT 8,566 10,180 9,530 8,140 6,541 8,233 7,233 11.92%
Tax -25 548 -25 -28 -37 -180 -31 -13.34%
NP 8,541 10,728 9,505 8,112 6,504 8,053 7,202 12.02%
-
NP to SH 8,541 10,728 9,505 8,112 6,504 8,053 7,202 12.02%
-
Tax Rate 0.29% -5.38% 0.26% 0.34% 0.57% 2.19% 0.43% -
Total Cost 11,865 10,085 10,913 11,079 9,558 9,420 11,138 4.30%
-
Net Worth 152,456 142,977 134,614 128,111 123,398 122,281 114,571 20.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 7,859 - 2,897 - 5,575 - -
Div Payout % - 73.26% - 35.71% - 69.23% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,456 142,977 134,614 128,111 123,398 122,281 114,571 20.95%
NOSH 610,071 604,555 594,062 579,428 591,272 619,461 600,166 1.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 41.86% 51.54% 46.55% 42.27% 40.49% 46.09% 39.27% -
ROE 5.60% 7.50% 7.06% 6.33% 5.27% 6.59% 6.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.34 3.44 3.44 3.31 2.72 2.82 3.06 6.00%
EPS 1.40 1.80 1.60 1.40 1.10 1.30 1.20 10.81%
DPS 0.00 1.30 0.00 0.50 0.00 0.90 0.00 -
NAPS 0.2499 0.2365 0.2266 0.2211 0.2087 0.1974 0.1909 19.64%
Adjusted Per Share Value based on latest NOSH - 579,428
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.27 0.27 0.27 0.25 0.21 0.23 0.24 8.16%
EPS 0.11 0.14 0.12 0.11 0.09 0.11 0.09 14.30%
DPS 0.00 0.10 0.00 0.04 0.00 0.07 0.00 -
NAPS 0.02 0.0187 0.0176 0.0168 0.0162 0.016 0.015 21.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.55 0.815 0.79 0.75 0.58 0.65 -
P/RPS 58.60 45.02 23.71 23.85 27.61 20.56 21.27 96.40%
P/EPS 140.00 87.35 50.94 56.43 68.18 44.62 54.17 88.21%
EY 0.71 1.14 1.96 1.77 1.47 2.24 1.85 -47.15%
DY 0.00 0.84 0.00 0.63 0.00 1.55 0.00 -
P/NAPS 7.84 6.55 3.60 3.57 3.59 2.94 3.40 74.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 -
Price 2.52 1.83 1.32 0.75 0.70 0.87 0.58 -
P/RPS 75.34 53.16 38.41 22.64 25.77 30.84 18.98 150.48%
P/EPS 180.00 103.13 82.50 53.57 63.64 66.92 48.33 140.08%
EY 0.56 0.97 1.21 1.87 1.57 1.49 2.07 -58.13%
DY 0.00 0.71 0.00 0.67 0.00 1.03 0.00 -
P/NAPS 10.08 7.74 5.83 3.39 3.35 4.41 3.04 122.19%

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