[MYEG] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 9.14%
YoY- 11.53%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,218 56,712 58,305 58,765 55,428 53,835 52,480 3.43%
PBT 20,395 19,329 21,006 19,300 17,687 17,634 17,315 11.49%
Tax -141 -148 -156 -161 -164 -150 -150 -4.03%
NP 20,254 19,181 20,850 19,139 17,523 17,484 17,165 11.62%
-
NP to SH 20,254 19,192 20,871 19,169 17,563 17,517 17,198 11.48%
-
Tax Rate 0.69% 0.77% 0.74% 0.83% 0.93% 0.85% 0.87% -
Total Cost 34,964 37,531 37,455 39,626 37,905 36,351 35,315 -0.66%
-
Net Worth 90,055 81,341 82,132 79,124 74,781 78,720 68,323 20.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,495 3,495 3,495 5,676 8,444 8,180 9,377 -48.11%
Div Payout % 17.26% 18.21% 16.75% 29.61% 48.08% 46.70% 54.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,055 81,341 82,132 79,124 74,781 78,720 68,323 20.15%
NOSH 581,000 560,200 582,500 581,800 593,499 640,000 589,000 -0.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 36.68% 33.82% 35.76% 32.57% 31.61% 32.48% 32.71% -
ROE 22.49% 23.59% 25.41% 24.23% 23.49% 22.25% 25.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.50 10.12 10.01 10.10 9.34 8.41 8.91 4.35%
EPS 3.49 3.43 3.58 3.29 2.96 2.74 2.92 12.58%
DPS 0.60 0.62 0.60 0.98 1.42 1.28 1.59 -47.68%
NAPS 0.155 0.1452 0.141 0.136 0.126 0.123 0.116 21.25%
Adjusted Per Share Value based on latest NOSH - 581,800
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.72 0.74 0.76 0.77 0.73 0.71 0.69 2.86%
EPS 0.27 0.25 0.27 0.25 0.23 0.23 0.23 11.24%
DPS 0.05 0.05 0.05 0.07 0.11 0.11 0.12 -44.12%
NAPS 0.0118 0.0107 0.0108 0.0104 0.0098 0.0103 0.009 19.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.80 0.76 0.44 0.44 0.44 0.44 -
P/RPS 8.42 7.90 7.59 4.36 4.71 5.23 4.94 42.55%
P/EPS 22.95 23.35 21.21 13.35 14.87 16.08 15.07 32.26%
EY 4.36 4.28 4.71 7.49 6.73 6.22 6.64 -24.39%
DY 0.75 0.78 0.79 2.22 3.23 2.91 3.62 -64.88%
P/NAPS 5.16 5.51 5.39 3.24 3.49 3.58 3.79 22.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.76 0.74 0.72 0.57 0.43 0.44 0.44 -
P/RPS 8.00 7.31 7.19 5.64 4.60 5.23 4.94 37.78%
P/EPS 21.80 21.60 20.09 17.30 14.53 16.08 15.07 27.82%
EY 4.59 4.63 4.98 5.78 6.88 6.22 6.64 -21.76%
DY 0.79 0.84 0.83 1.71 3.31 2.91 3.62 -63.65%
P/NAPS 4.90 5.10 5.11 4.19 3.41 3.58 3.79 18.62%

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