[MYEG] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 3.59%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 71,067 68,794 66,924 67,348 64,592 61,020 58,833 13.35%
PBT 30,161 28,746 27,610 27,326 26,406 25,524 22,959 19.84%
Tax -277 -274 -266 -813 -812 -820 -830 -51.72%
NP 29,884 28,472 27,344 26,513 25,594 24,704 22,129 22.06%
-
NP to SH 29,884 28,472 27,344 26,513 25,594 24,704 22,129 22.06%
-
Tax Rate 0.92% 0.95% 0.96% 2.98% 3.08% 3.21% 3.62% -
Total Cost 41,183 40,322 39,580 40,835 38,998 36,316 36,704 7.94%
-
Net Worth 128,111 123,398 122,281 114,571 109,636 104,593 101,350 16.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,472 8,620 8,620 6,699 9,841 6,795 6,795 15.76%
Div Payout % 28.35% 30.28% 31.53% 25.27% 38.45% 27.51% 30.71% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 128,111 123,398 122,281 114,571 109,636 104,593 101,350 16.82%
NOSH 579,428 591,272 619,461 600,166 609,090 597,333 609,076 -3.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 42.05% 41.39% 40.86% 39.37% 39.62% 40.49% 37.61% -
ROE 23.33% 23.07% 22.36% 23.14% 23.34% 23.62% 21.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.27 11.63 10.80 11.22 10.60 10.22 9.66 17.20%
EPS 5.16 4.82 4.41 4.42 4.20 4.14 3.63 26.28%
DPS 1.46 1.46 1.39 1.10 1.62 1.14 1.12 19.23%
NAPS 0.2211 0.2087 0.1974 0.1909 0.18 0.1751 0.1664 20.75%
Adjusted Per Share Value based on latest NOSH - 600,166
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.93 0.90 0.88 0.88 0.85 0.80 0.77 13.34%
EPS 0.39 0.37 0.36 0.35 0.34 0.32 0.29 21.72%
DPS 0.11 0.11 0.11 0.09 0.13 0.09 0.09 14.24%
NAPS 0.0168 0.0162 0.016 0.015 0.0144 0.0137 0.0133 16.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.79 0.75 0.58 0.65 0.64 0.60 0.71 -
P/RPS 6.44 6.45 5.37 5.79 6.04 5.87 7.35 -8.39%
P/EPS 15.32 15.58 13.14 14.71 15.23 14.51 19.54 -14.91%
EY 6.53 6.42 7.61 6.80 6.57 6.89 5.12 17.51%
DY 1.85 1.94 2.40 1.69 2.52 1.90 1.57 11.50%
P/NAPS 3.57 3.59 2.94 3.40 3.56 3.43 4.27 -11.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.75 0.70 0.87 0.58 0.68 0.61 0.61 -
P/RPS 6.11 6.02 8.05 5.17 6.41 5.97 6.32 -2.21%
P/EPS 14.54 14.54 19.71 13.13 16.18 14.75 16.79 -9.10%
EY 6.88 6.88 5.07 7.62 6.18 6.78 5.96 9.99%
DY 1.95 2.08 1.60 1.90 2.38 1.87 1.83 4.30%
P/NAPS 3.39 3.35 4.41 3.04 3.78 3.48 3.67 -5.13%

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