[MYEG] QoQ Annualized 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- 18.66%
YoY- 29.82%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized 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 509,564 492,154 486,964 595,938 519,541 476,138 475,942 4.64%
PBT 258,225 245,678 235,288 308,097 260,294 237,548 242,324 4.31%
Tax -2,698 -2,548 -1,520 -4,783 -4,267 -4,736 -9,676 -57.21%
NP 255,526 243,130 233,768 303,314 256,026 232,812 232,648 6.43%
-
NP to SH 256,857 243,800 235,368 304,592 256,700 233,177 233,368 6.58%
-
Tax Rate 1.04% 1.04% 0.65% 1.55% 1.64% 1.99% 3.99% -
Total Cost 254,037 249,024 253,196 292,624 263,514 243,326 243,294 2.91%
-
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 23,078 34,601 - 87,336 19,005 23,400 35,100 -24.32%
Div Payout % 8.99% 14.19% - 28.67% 7.40% 10.04% 15.04% -
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 50.15% 49.40% 48.01% 50.90% 49.28% 48.90% 48.88% -
ROE 29.99% 30.89% 32.06% 44.01% 39.89% 39.54% 39.06% -
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 14.72 14.22 14.06 17.06 14.91 13.56 13.56 5.60%
EPS 7.33 7.00 6.80 8.70 7.31 6.67 6.60 7.22%
DPS 0.67 1.00 0.00 2.50 0.55 0.67 1.00 -23.37%
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 6.68 6.45 6.38 7.81 6.81 6.24 6.24 4.63%
EPS 3.37 3.20 3.08 3.99 3.36 3.06 3.06 6.62%
DPS 0.30 0.45 0.00 1.14 0.25 0.31 0.46 -24.73%
NAPS 0.1122 0.1034 0.0962 0.0907 0.0843 0.0773 0.0783 27.01%
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 8.90 9.98 6.83 6.45 9.39 10.91 10.40 -9.83%
P/EPS 17.66 20.15 14.13 12.62 19.00 22.28 21.21 -11.46%
EY 5.66 4.96 7.08 7.93 5.26 4.49 4.72 12.83%
DY 0.51 0.70 0.00 2.27 0.39 0.45 0.71 -19.74%
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 10.33 10.26 9.96 6.57 7.91 10.03 10.55 -1.39%
P/EPS 20.49 20.72 20.60 12.85 16.02 20.47 21.51 -3.17%
EY 4.88 4.83 4.85 7.78 6.24 4.88 4.65 3.26%
DY 0.44 0.68 0.00 2.23 0.46 0.49 0.70 -26.55%
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