[MYEG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -4.81%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 242,964 110,880 81,624 64,248 56,768 48,020 54,392 28.31%
PBT 113,108 48,520 34,264 26,164 21,620 11,360 18,068 35.73%
Tax -516 -424 -100 -148 -116 -156 -188 18.31%
NP 112,592 48,096 34,164 26,016 21,504 11,204 17,880 35.87%
-
NP to SH 113,992 48,168 34,164 26,016 21,504 11,204 17,920 36.10%
-
Tax Rate 0.46% 0.87% 0.29% 0.57% 0.54% 1.37% 1.04% -
Total Cost 130,372 62,784 47,460 38,232 35,264 36,816 36,512 23.61%
-
Net Worth 294,716 192,611 152,456 123,398 104,593 81,341 78,720 24.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 294,716 192,611 152,456 123,398 104,593 81,341 78,720 24.59%
NOSH 1,187,416 602,100 610,071 591,272 597,333 560,200 640,000 10.84%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 46.34% 43.38% 41.86% 40.49% 37.88% 23.33% 32.87% -
ROE 38.68% 25.01% 22.41% 21.08% 20.56% 13.77% 22.76% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.46 18.42 13.38 10.87 9.50 8.57 8.50 15.75%
EPS 9.60 8.00 5.60 4.40 3.60 2.00 2.80 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.3199 0.2499 0.2087 0.1751 0.1452 0.123 12.40%
Adjusted Per Share Value based on latest NOSH - 591,272
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.18 1.45 1.07 0.84 0.74 0.63 0.71 28.37%
EPS 1.49 0.63 0.45 0.34 0.28 0.15 0.23 36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0252 0.02 0.0162 0.0137 0.0107 0.0103 24.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.81 3.77 1.96 0.75 0.60 0.80 0.44 -
P/RPS 13.73 20.47 14.65 6.90 6.31 9.33 5.18 17.63%
P/EPS 29.27 47.13 35.00 17.05 16.67 40.00 15.71 10.92%
EY 3.42 2.12 2.86 5.87 6.00 2.50 6.36 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.32 11.78 7.84 3.59 3.43 5.51 3.58 21.14%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 -
Price 3.51 4.25 2.52 0.70 0.61 0.74 0.44 -
P/RPS 17.15 23.08 18.83 6.44 6.42 8.63 5.18 22.07%
P/EPS 36.56 53.12 45.00 15.91 16.94 37.00 15.71 15.10%
EY 2.74 1.88 2.22 6.29 5.90 2.70 6.36 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.14 13.29 10.08 3.35 3.48 5.10 3.58 25.71%

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