[MYEG] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 10.59%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 123,488 117,186 109,872 95,316 85,100 80,828 76,484 37.50%
PBT 57,146 54,275 50,711 43,941 39,571 36,416 34,391 40.16%
Tax -706 -678 -597 272 408 470 458 -
NP 56,440 53,597 50,114 44,213 39,979 36,886 34,849 37.78%
-
NP to SH 56,496 53,615 50,114 44,213 39,979 36,886 34,849 37.88%
-
Tax Rate 1.24% 1.25% 1.18% -0.62% -1.03% -1.29% -1.33% -
Total Cost 67,048 63,589 59,758 51,103 45,121 43,942 41,635 37.26%
-
Net Worth 224,730 192,611 177,870 0 156,339 152,456 142,977 35.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,812 14,826 14,826 10,807 10,807 10,756 10,756 23.70%
Div Payout % 26.22% 27.65% 29.59% 24.45% 27.03% 29.16% 30.87% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 224,730 192,611 177,870 0 156,339 152,456 142,977 35.07%
NOSH 586,916 602,100 593,892 597,347 589,736 610,071 604,555 -1.94%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 45.70% 45.74% 45.61% 46.39% 46.98% 45.64% 45.56% -
ROE 25.14% 27.84% 28.17% 0.00% 25.57% 24.19% 24.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.04 19.46 18.50 15.96 14.43 13.25 12.65 40.24%
EPS 9.63 8.90 8.44 7.40 6.78 6.05 5.76 40.73%
DPS 2.52 2.46 2.50 1.81 1.83 1.76 1.78 26.00%
NAPS 0.3829 0.3199 0.2995 0.00 0.2651 0.2499 0.2365 37.75%
Adjusted Per Share Value based on latest NOSH - 597,347
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.62 1.54 1.44 1.25 1.12 1.06 1.00 37.81%
EPS 0.74 0.70 0.66 0.58 0.52 0.48 0.46 37.17%
DPS 0.19 0.19 0.19 0.14 0.14 0.14 0.14 22.51%
NAPS 0.0295 0.0252 0.0233 0.00 0.0205 0.02 0.0187 35.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.22 3.77 3.04 2.83 2.66 1.96 1.55 -
P/RPS 20.06 19.37 16.43 17.74 18.43 14.79 12.25 38.80%
P/EPS 43.84 42.34 36.03 38.24 39.24 32.42 26.89 38.39%
EY 2.28 2.36 2.78 2.62 2.55 3.08 3.72 -27.78%
DY 0.60 0.65 0.82 0.64 0.69 0.90 1.15 -35.11%
P/NAPS 11.02 11.78 10.15 0.00 10.03 7.84 6.55 41.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 -
Price 2.50 4.25 2.80 2.55 2.92 2.52 1.83 -
P/RPS 11.88 21.84 15.13 15.98 20.24 19.02 14.46 -12.24%
P/EPS 25.97 47.73 33.18 34.45 43.07 41.68 31.75 -12.50%
EY 3.85 2.10 3.01 2.90 2.32 2.40 3.15 14.27%
DY 1.01 0.58 0.89 0.71 0.63 0.70 0.97 2.72%
P/NAPS 6.53 13.29 9.35 0.00 11.01 10.08 7.74 -10.68%

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