[MYEG] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- 81.86%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 519,541 476,138 475,942 464,932 564,571 426,237 425,060 14.30%
PBT 260,294 237,548 242,324 236,544 128,485 225,135 225,533 10.01%
Tax -4,267 -4,736 -9,676 -4,052 -2,407 -1,300 -1,100 146.67%
NP 256,026 232,812 232,648 232,492 126,078 223,835 224,433 9.16%
-
NP to SH 256,700 233,177 233,368 234,624 129,017 226,492 227,172 8.47%
-
Tax Rate 1.64% 1.99% 3.99% 1.71% 1.87% 0.58% 0.49% -
Total Cost 263,514 243,326 243,294 232,440 438,493 202,402 200,626 19.91%
-
Net Worth 643,557 589,696 597,418 574,512 568,013 663,235 680,149 -3.61%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,005 23,400 35,100 - 67,493 68,189 24,042 -14.49%
Div Payout % 7.40% 10.04% 15.04% - 52.31% 30.11% 10.58% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 643,557 589,696 597,418 574,512 568,013 663,235 680,149 -3.61%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 49.28% 48.90% 48.88% 50.01% 22.33% 52.51% 52.80% -
ROE 39.89% 39.54% 39.06% 40.84% 22.71% 34.15% 33.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.91 13.56 13.56 13.16 15.89 11.88 11.79 16.92%
EPS 7.31 6.67 6.60 6.80 3.60 6.30 6.27 10.76%
DPS 0.55 0.67 1.00 0.00 1.90 1.90 0.67 -12.31%
NAPS 0.1847 0.168 0.1702 0.1626 0.1599 0.1848 0.1886 -1.38%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.81 6.24 6.24 6.09 7.40 5.59 5.57 14.32%
EPS 3.36 3.06 3.06 3.08 1.69 2.97 2.98 8.32%
DPS 0.25 0.31 0.46 0.00 0.88 0.89 0.32 -15.16%
NAPS 0.0843 0.0773 0.0783 0.0753 0.0744 0.0869 0.0891 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.40 1.48 1.41 0.975 1.75 0.965 2.90 -
P/RPS 9.39 10.91 10.40 7.41 11.01 8.13 24.60 -47.34%
P/EPS 19.00 22.28 21.21 14.68 48.18 15.29 46.04 -44.54%
EY 5.26 4.49 4.72 6.81 2.08 6.54 2.17 80.35%
DY 0.39 0.45 0.71 0.00 1.09 1.97 0.23 42.15%
P/NAPS 7.58 8.81 8.28 6.00 10.94 5.22 15.38 -37.57%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 30/05/18 -
Price 1.18 1.36 1.43 1.03 1.05 1.49 0.765 -
P/RPS 7.91 10.03 10.55 7.83 6.61 12.55 6.49 14.08%
P/EPS 16.02 20.47 21.51 15.51 28.91 23.61 12.14 20.28%
EY 6.24 4.88 4.65 6.45 3.46 4.24 8.23 -16.83%
DY 0.46 0.49 0.70 0.00 1.81 1.28 0.87 -34.58%
P/NAPS 6.39 8.10 8.40 6.33 6.57 8.06 4.06 35.26%

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