[MYEG] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 14.66%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 136,096 124,336 121,741 119,692 119,142 119,133 121,738 7.69%
PBT 70,830 64,017 58,822 69,494 60,442 56,999 62,026 9.22%
Tax -750 -894 -380 -871 -327 1,268 -3,825 -66.14%
NP 70,080 63,123 58,442 68,623 60,115 58,267 58,201 13.14%
-
NP to SH 70,743 63,058 58,842 69,283 60,426 58,199 58,028 14.07%
-
Tax Rate 1.06% 1.40% 0.65% 1.25% 0.54% -2.22% 6.17% -
Total Cost 66,016 61,213 63,299 51,069 59,027 60,866 63,537 2.57%
-
Net Worth 856,454 789,250 734,241 692,057 643,557 589,696 597,418 27.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 17,300 - 69,869 - - 17,550 -
Div Payout % - 27.44% - 100.85% - - 30.24% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 856,454 789,250 734,241 692,057 643,557 589,696 597,418 27.05%
NOSH 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 -0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 51.49% 50.77% 48.01% 57.33% 50.46% 48.91% 47.81% -
ROE 8.26% 7.99% 8.01% 10.01% 9.39% 9.87% 9.71% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.93 3.59 3.52 3.43 3.42 3.39 3.47 8.62%
EPS 2.00 1.80 1.70 2.00 1.70 1.70 1.70 11.41%
DPS 0.00 0.50 0.00 2.00 0.00 0.00 0.50 -
NAPS 0.2474 0.2281 0.212 0.1981 0.1847 0.168 0.1702 28.23%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.80 1.64 1.61 1.58 1.58 1.58 1.61 7.69%
EPS 0.94 0.83 0.78 0.92 0.80 0.77 0.77 14.18%
DPS 0.00 0.23 0.00 0.92 0.00 0.00 0.23 -
NAPS 0.1133 0.1044 0.0971 0.0916 0.0851 0.078 0.079 27.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.31 1.42 0.96 1.10 1.40 1.48 1.41 -
P/RPS 33.32 39.52 27.31 32.11 40.94 43.61 40.65 -12.38%
P/EPS 64.11 77.92 56.51 55.47 80.73 89.26 85.29 -17.28%
EY 1.56 1.28 1.77 1.80 1.24 1.12 1.17 21.07%
DY 0.00 0.35 0.00 1.82 0.00 0.00 0.35 -
P/NAPS 5.30 6.23 4.53 5.55 7.58 8.81 8.28 -25.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 1.52 1.46 1.40 1.12 1.18 1.36 1.43 -
P/RPS 38.66 40.63 39.83 32.69 34.51 40.07 41.23 -4.18%
P/EPS 74.38 80.11 82.40 56.47 68.04 82.02 86.50 -9.54%
EY 1.34 1.25 1.21 1.77 1.47 1.22 1.16 10.06%
DY 0.00 0.34 0.00 1.79 0.00 0.00 0.35 -
P/NAPS 6.14 6.40 6.60 5.65 6.39 8.10 8.40 -18.80%

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