[MYEG] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 48.56%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 109,872 76,484 66,924 58,833 46,018 52,480 43,821 16.54%
PBT 50,710 34,391 27,597 22,960 21,009 17,315 14,825 22.73%
Tax -597 458 -265 -830 -157 -151 -54 49.22%
NP 50,113 34,849 27,332 22,130 20,852 17,164 14,771 22.56%
-
NP to SH 50,113 34,849 27,332 22,130 20,872 17,198 14,778 22.56%
-
Tax Rate 1.18% -1.33% 0.96% 3.61% 0.75% 0.87% 0.36% -
Total Cost 59,759 41,635 39,592 36,703 25,166 35,316 29,050 12.76%
-
Net Worth 176,574 142,602 117,289 99,901 83,845 68,791 48,842 23.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,739 10,862 8,318 6,604 2,981 10,793 5,009 19.69%
Div Payout % 29.41% 31.17% 30.43% 29.84% 14.29% 62.76% 33.90% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 176,574 142,602 117,289 99,901 83,845 68,791 48,842 23.87%
NOSH 589,564 603,482 594,173 600,368 596,342 593,034 250,474 15.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 45.61% 45.56% 40.84% 37.61% 45.31% 32.71% 33.71% -
ROE 28.38% 24.44% 23.30% 22.15% 24.89% 25.00% 30.26% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.64 12.67 11.26 9.80 7.72 8.85 17.50 1.05%
EPS 8.50 5.90 4.60 3.70 3.50 2.90 2.60 21.81%
DPS 2.50 1.80 1.40 1.10 0.50 1.82 2.00 3.78%
NAPS 0.2995 0.2363 0.1974 0.1664 0.1406 0.116 0.195 7.41%
Adjusted Per Share Value based on latest NOSH - 609,076
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.44 1.00 0.88 0.77 0.60 0.69 0.57 16.69%
EPS 0.66 0.46 0.36 0.29 0.27 0.23 0.19 23.05%
DPS 0.19 0.14 0.11 0.09 0.04 0.14 0.07 18.09%
NAPS 0.0231 0.0187 0.0154 0.0131 0.011 0.009 0.0064 23.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.04 1.55 0.58 0.71 0.76 0.44 0.15 -
P/RPS 16.31 12.23 5.15 7.25 9.85 4.97 0.86 63.26%
P/EPS 35.76 26.84 12.61 19.26 21.71 15.17 2.54 55.36%
EY 2.80 3.73 7.93 5.19 4.61 6.59 39.33 -35.60%
DY 0.82 1.16 2.41 1.55 0.66 4.14 13.33 -37.15%
P/NAPS 10.15 6.56 2.94 4.27 5.41 3.79 0.77 53.66%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 27/08/09 28/08/08 -
Price 2.80 1.83 0.87 0.61 0.72 0.44 0.86 -
P/RPS 15.02 14.44 7.72 6.22 9.33 4.97 4.92 20.43%
P/EPS 32.94 31.69 18.91 16.55 20.57 15.17 14.58 14.54%
EY 3.04 3.16 5.29 6.04 4.86 6.59 6.86 -12.67%
DY 0.89 0.98 1.61 1.80 0.69 4.14 2.33 -14.81%
P/NAPS 9.35 7.74 4.41 3.67 5.12 3.79 4.41 13.33%

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