[MYEG] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 8.27%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 281,728 141,518 109,872 76,484 66,924 58,833 58,305 29.99%
PBT 143,226 68,213 50,711 34,391 27,610 22,959 21,006 37.66%
Tax -707 -166 -597 458 -266 -830 -156 28.61%
NP 142,519 68,047 50,114 34,849 27,344 22,129 20,850 37.72%
-
NP to SH 142,872 68,145 50,114 34,849 27,344 22,129 20,871 37.75%
-
Tax Rate 0.49% 0.24% 1.18% -1.33% 0.96% 3.62% 0.74% -
Total Cost 139,209 73,471 59,758 41,635 39,580 36,704 37,455 24.43%
-
Net Worth 269,809 137,561 177,870 142,977 122,281 101,350 82,132 21.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 37,662 19,842 14,826 10,756 8,620 6,795 3,495 48.56%
Div Payout % 26.36% 29.12% 29.59% 30.87% 31.53% 30.71% 16.75% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 269,809 137,561 177,870 142,977 122,281 101,350 82,132 21.90%
NOSH 2,430,714 1,207,736 593,892 604,555 619,461 609,076 582,500 26.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 50.59% 48.08% 45.61% 45.56% 40.86% 37.61% 35.76% -
ROE 52.95% 49.54% 28.17% 24.37% 22.36% 21.83% 25.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.59 11.72 18.50 12.65 10.80 9.66 10.01 2.47%
EPS 5.88 5.64 8.44 5.76 4.41 3.63 3.58 8.61%
DPS 1.55 1.64 2.50 1.78 1.39 1.12 0.60 17.12%
NAPS 0.111 0.1139 0.2995 0.2365 0.1974 0.1664 0.141 -3.90%
Adjusted Per Share Value based on latest NOSH - 604,555
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.69 1.85 1.44 1.00 0.88 0.77 0.76 30.09%
EPS 1.87 0.89 0.66 0.46 0.36 0.29 0.27 38.02%
DPS 0.49 0.26 0.19 0.14 0.11 0.09 0.05 46.23%
NAPS 0.0354 0.018 0.0233 0.0187 0.016 0.0133 0.0108 21.85%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.97 2.78 3.04 1.55 0.58 0.71 0.76 -
P/RPS 17.00 23.72 16.43 12.25 5.37 7.35 7.59 14.37%
P/EPS 33.52 49.27 36.03 26.89 13.14 19.54 21.21 7.91%
EY 2.98 2.03 2.78 3.72 7.61 5.12 4.71 -7.33%
DY 0.79 0.59 0.82 1.15 2.40 1.57 0.79 0.00%
P/NAPS 17.75 24.41 10.15 6.55 2.94 4.27 5.39 21.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 28/08/15 25/08/14 28/08/13 30/08/12 26/08/11 30/08/10 -
Price 2.07 2.60 2.80 1.83 0.87 0.61 0.72 -
P/RPS 17.86 22.19 15.13 14.46 8.05 6.32 7.19 16.35%
P/EPS 35.22 46.08 33.18 31.75 19.71 16.79 20.09 9.79%
EY 2.84 2.17 3.01 3.15 5.07 5.96 4.98 -8.92%
DY 0.75 0.63 0.89 0.97 1.60 1.83 0.83 -1.67%
P/NAPS 18.65 22.83 9.35 7.74 4.41 3.67 5.11 24.05%

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