[MYEG] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 65.04%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 194,358 96,457 74,503 55,671 49,451 40,935 44,996 27.58%
PBT 92,333 45,470 33,761 24,211 19,363 14,998 15,152 35.11%
Tax -765 -352 -276 -91 -84 -102 -126 35.02%
NP 91,568 45,118 33,485 24,120 19,279 14,896 15,026 35.11%
-
NP to SH 91,922 45,196 33,486 24,120 19,279 14,896 15,046 35.16%
-
Tax Rate 0.83% 0.77% 0.82% 0.38% 0.43% 0.68% 0.83% -
Total Cost 102,790 51,339 41,018 31,551 30,172 26,039 29,970 22.78%
-
Net Worth 363,333 254,405 166,114 136,639 115,011 94,976 81,850 28.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 2,989 3,015 3,012 2,979 3,009 -
Div Payout % - - 8.93% 12.50% 15.62% 20.00% 20.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 363,333 254,405 166,114 136,639 115,011 94,976 81,850 28.16%
NOSH 2,419,000 1,189,368 597,964 603,000 602,468 595,840 601,840 26.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 47.11% 46.78% 44.94% 43.33% 38.99% 36.39% 33.39% -
ROE 25.30% 17.77% 20.16% 17.65% 16.76% 15.68% 18.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.03 8.11 12.46 9.23 8.21 6.87 7.48 1.18%
EPS 3.80 3.80 5.60 4.00 3.20 2.50 2.50 7.22%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.50 -
NAPS 0.1502 0.2139 0.2778 0.2266 0.1909 0.1594 0.136 1.66%
Adjusted Per Share Value based on latest NOSH - 594,062
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.55 1.26 0.98 0.73 0.65 0.54 0.59 27.60%
EPS 1.20 0.59 0.44 0.32 0.25 0.20 0.20 34.76%
DPS 0.00 0.00 0.04 0.04 0.04 0.04 0.04 -
NAPS 0.0476 0.0333 0.0218 0.0179 0.0151 0.0124 0.0107 28.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.79 2.83 0.815 0.65 0.81 0.44 -
P/RPS 26.63 34.40 22.71 8.83 7.92 11.79 5.89 28.56%
P/EPS 56.32 73.42 50.54 20.38 20.31 32.40 17.60 21.37%
EY 1.78 1.36 1.98 4.91 4.92 3.09 5.68 -17.56%
DY 0.00 0.00 0.18 0.61 0.77 0.62 1.14 -
P/NAPS 14.25 13.04 10.19 3.60 3.40 5.08 3.24 27.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 28/05/14 22/05/13 24/05/12 26/05/11 27/05/10 -
Price 2.05 2.48 2.55 1.32 0.58 0.75 0.57 -
P/RPS 25.51 30.58 20.47 14.30 7.07 10.92 7.62 22.28%
P/EPS 53.95 65.26 45.54 33.00 18.13 30.00 22.80 15.42%
EY 1.85 1.53 2.20 3.03 5.52 3.33 4.39 -13.40%
DY 0.00 0.00 0.20 0.38 0.86 0.67 0.88 -
P/NAPS 13.65 11.59 9.18 5.83 3.04 4.71 4.19 21.73%

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