[MYEG] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 0.15%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 55,428 53,835 52,480 50,795 49,689 47,041 43,821 16.90%
PBT 17,687 17,634 17,315 17,285 17,240 16,256 14,824 12.45%
Tax -164 -150 -150 -128 -100 -87 -53 111.91%
NP 17,523 17,484 17,165 17,157 17,140 16,169 14,771 12.02%
-
NP to SH 17,563 17,517 17,198 17,187 17,162 16,186 14,777 12.16%
-
Tax Rate 0.93% 0.85% 0.87% 0.74% 0.58% 0.54% 0.36% -
Total Cost 37,905 36,351 35,315 33,638 32,549 30,872 29,050 19.35%
-
Net Worth 74,781 78,720 68,323 71,002 6,759,124 5,461,312 50,114 30.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,444 8,180 9,377 6,667 3,899 1,196 2,501 124.55%
Div Payout % 48.08% 46.70% 54.53% 38.80% 22.72% 7.39% 16.93% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 74,781 78,720 68,323 71,002 6,759,124 5,461,312 50,114 30.48%
NOSH 593,499 640,000 589,000 601,714 587,749 260,062 256,999 74.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.61% 32.48% 32.71% 33.78% 34.49% 34.37% 33.71% -
ROE 23.49% 22.25% 25.17% 24.21% 0.25% 0.30% 29.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.34 8.41 8.91 8.44 8.45 18.09 17.05 -32.97%
EPS 2.96 2.74 2.92 2.86 2.92 6.22 5.75 -35.69%
DPS 1.42 1.28 1.59 1.11 0.66 0.46 0.97 28.83%
NAPS 0.126 0.123 0.116 0.118 11.50 21.00 0.195 -25.19%
Adjusted Per Share Value based on latest NOSH - 601,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.73 0.71 0.69 0.67 0.65 0.62 0.57 17.87%
EPS 0.23 0.23 0.23 0.23 0.22 0.21 0.19 13.54%
DPS 0.11 0.11 0.12 0.09 0.05 0.02 0.03 137.22%
NAPS 0.0098 0.0103 0.009 0.0093 0.8859 0.7158 0.0066 30.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.44 0.44 0.44 0.45 0.14 0.15 -
P/RPS 4.71 5.23 4.94 5.21 5.32 0.77 0.88 205.04%
P/EPS 14.87 16.08 15.07 15.40 15.41 2.25 2.61 217.98%
EY 6.73 6.22 6.64 6.49 6.49 44.46 38.33 -68.54%
DY 3.23 2.91 3.62 2.52 1.47 3.29 6.49 -37.11%
P/NAPS 3.49 3.58 3.79 3.73 0.04 0.01 0.77 173.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.43 0.44 0.44 0.43 0.38 0.13 0.86 -
P/RPS 4.60 5.23 4.94 5.09 4.49 0.72 5.04 -5.89%
P/EPS 14.53 16.08 15.07 15.05 13.01 2.09 14.96 -1.92%
EY 6.88 6.22 6.64 6.64 7.68 47.88 6.69 1.87%
DY 3.31 2.91 3.62 2.58 1.75 3.54 1.13 104.32%
P/NAPS 3.41 3.58 3.79 3.64 0.03 0.01 4.41 -15.71%

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