[MYEG] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 17.49%
YoY- 172.2%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 49,689 47,041 43,821 39,141 34,061 29,673 25,481 55.76%
PBT 17,240 16,256 14,824 13,014 11,081 9,244 7,117 79.88%
Tax -100 -87 -53 -50 -44 -38 -36 96.99%
NP 17,140 16,169 14,771 12,964 11,037 9,206 7,081 79.79%
-
NP to SH 17,162 16,186 14,777 12,962 11,032 9,194 7,059 80.32%
-
Tax Rate 0.58% 0.54% 0.36% 0.38% 0.40% 0.41% 0.51% -
Total Cost 32,549 30,872 29,050 26,177 23,024 20,467 18,400 46.01%
-
Net Worth 6,759,124 5,461,312 50,114 0 0 38,778 33,191 3306.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,899 1,196 2,501 2,501 2,501 2,501 - -
Div Payout % 22.72% 7.39% 16.93% 19.30% 22.68% 27.21% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 6,759,124 5,461,312 50,114 0 0 38,778 33,191 3306.04%
NOSH 587,749 260,062 256,999 220,368 186,300 125,090 114,850 195.50%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.49% 34.37% 33.71% 33.12% 32.40% 31.02% 27.79% -
ROE 0.25% 0.30% 29.49% 0.00% 0.00% 23.71% 21.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.45 18.09 17.05 17.76 18.28 23.72 22.19 -47.30%
EPS 2.92 6.22 5.75 5.88 5.92 7.35 6.15 -39.00%
DPS 0.66 0.46 0.97 1.14 1.34 2.00 0.00 -
NAPS 11.50 21.00 0.195 0.00 0.00 0.31 0.289 1052.61%
Adjusted Per Share Value based on latest NOSH - 220,368
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.65 0.62 0.57 0.51 0.45 0.39 0.33 56.81%
EPS 0.22 0.21 0.19 0.17 0.14 0.12 0.09 80.97%
DPS 0.05 0.02 0.03 0.03 0.03 0.03 0.00 -
NAPS 0.8859 0.7158 0.0066 0.00 0.00 0.0051 0.0044 3280.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.14 0.15 0.16 0.17 2.06 1.76 -
P/RPS 5.32 0.77 0.88 0.90 0.93 8.68 7.93 -23.27%
P/EPS 15.41 2.25 2.61 2.72 2.87 28.03 28.64 -33.72%
EY 6.49 44.46 38.33 36.76 34.83 3.57 3.49 50.93%
DY 1.47 3.29 6.49 7.10 7.90 0.97 0.00 -
P/NAPS 0.04 0.01 0.77 0.00 0.00 6.65 6.09 -96.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 - -
Price 0.38 0.13 0.86 0.95 0.18 1.00 0.00 -
P/RPS 4.49 0.72 5.04 5.35 0.98 4.22 0.00 -
P/EPS 13.01 2.09 14.96 16.15 3.04 13.61 0.00 -
EY 7.68 47.88 6.69 6.19 32.90 7.35 0.00 -
DY 1.75 3.54 1.13 1.20 7.46 2.00 0.00 -
P/NAPS 0.03 0.01 4.41 0.00 0.00 3.23 0.00 -

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