[MYEG] YoY TTM 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- 7.71%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 239,418 131,827 95,316 73,145 67,348 54,244 58,765 26.35%
PBT 115,075 62,420 43,941 32,458 27,326 20,851 19,300 34.62%
Tax -578 -673 272 -271 -813 -132 -161 23.71%
NP 114,497 61,747 44,213 32,187 26,513 20,719 19,139 34.69%
-
NP to SH 114,870 61,826 44,213 32,187 26,513 20,719 19,169 34.73%
-
Tax Rate 0.50% 1.08% -0.62% 0.83% 2.98% 0.63% 0.83% -
Total Cost 124,921 70,080 51,103 40,958 40,835 33,525 39,626 21.06%
-
Net Worth 0 254,928 0 134,614 114,571 100,151 79,124 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 22,971 14,812 10,807 8,472 6,699 6,636 5,676 26.21%
Div Payout % 20.00% 23.96% 24.45% 26.32% 25.27% 32.03% 29.61% -
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 0 254,928 0 134,614 114,571 100,151 79,124 -
NOSH 2,364,857 1,191,812 597,347 594,062 600,166 628,300 581,800 26.30%
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 47.82% 46.84% 46.39% 44.00% 39.37% 38.20% 32.57% -
ROE 0.00% 24.25% 0.00% 23.91% 23.14% 20.69% 24.23% -
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 10.12 11.06 15.96 12.31 11.22 8.63 10.10 0.03%
EPS 4.86 5.19 7.40 5.42 4.42 3.30 3.29 6.71%
DPS 0.97 1.24 1.81 1.43 1.10 1.06 0.98 -0.17%
NAPS 0.00 0.2139 0.00 0.2266 0.1909 0.1594 0.136 -
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 3.14 1.73 1.25 0.96 0.88 0.71 0.77 26.37%
EPS 1.51 0.81 0.58 0.42 0.35 0.27 0.25 34.91%
DPS 0.30 0.19 0.14 0.11 0.09 0.09 0.07 27.42%
NAPS 0.00 0.0334 0.00 0.0176 0.015 0.0131 0.0104 -
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 21.14 25.22 17.74 6.62 5.79 9.38 4.36 30.06%
P/EPS 44.06 53.78 38.24 15.04 14.71 24.56 13.35 21.99%
EY 2.27 1.86 2.62 6.65 6.80 4.07 7.49 -18.02%
DY 0.45 0.45 0.64 1.75 1.69 1.30 2.22 -23.33%
P/NAPS 0.00 13.04 0.00 3.60 3.40 5.08 3.24 -
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 20.25 22.42 15.98 10.72 5.17 8.69 5.64 23.71%
P/EPS 42.20 47.81 34.45 24.36 13.13 22.74 17.30 16.00%
EY 2.37 2.09 2.90 4.10 7.62 4.40 5.78 -13.79%
DY 0.47 0.50 0.71 1.08 1.90 1.41 1.71 -19.35%
P/NAPS 0.00 11.59 0.00 5.83 3.04 4.71 4.19 -

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