[MYEG] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 4.4%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 653,318 666,386 685,856 532,062 509,564 492,154 486,964 21.62%
PBT 315,320 315,440 308,348 268,279 258,225 245,678 235,288 21.53%
Tax -2,349 -2,280 -2,460 -1,584 -2,698 -2,548 -1,520 33.63%
NP 312,970 313,160 305,888 266,695 255,526 243,130 233,768 21.45%
-
NP to SH 313,909 313,938 305,140 268,157 256,857 243,800 235,368 21.14%
-
Tax Rate 0.74% 0.72% 0.80% 0.59% 1.04% 1.04% 0.65% -
Total Cost 340,348 353,226 379,968 265,367 254,037 249,024 253,196 21.77%
-
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 23,942 18,622 - 76,598 23,078 34,601 - -
Div Payout % 7.63% 5.93% - 28.56% 8.99% 14.19% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
NOSH 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 61.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 47.90% 46.99% 44.60% 50.12% 50.15% 49.40% 48.01% -
ROE 24.43% 24.39% 25.41% 24.62% 29.99% 30.89% 32.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.10 17.89 18.41 15.28 14.72 14.22 14.06 -25.15%
EPS 4.40 8.40 8.00 7.70 7.33 7.00 6.80 -25.16%
DPS 0.33 0.50 0.00 2.20 0.67 1.00 0.00 -
NAPS 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 0.212 -10.69%
Adjusted Per Share Value based on latest NOSH - 3,771,929
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.56 8.73 8.99 6.97 6.68 6.45 6.38 21.62%
EPS 4.11 4.11 4.00 3.51 3.37 3.20 3.08 21.18%
DPS 0.31 0.24 0.00 1.00 0.30 0.45 0.00 -
NAPS 0.1684 0.1687 0.1574 0.1427 0.1122 0.1034 0.0962 45.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.92 1.78 1.97 1.92 1.31 1.42 0.96 -
P/RPS 10.11 9.95 10.70 12.56 8.90 9.98 6.83 29.85%
P/EPS 21.05 21.12 24.05 24.93 17.66 20.15 14.13 30.40%
EY 4.75 4.74 4.16 4.01 5.66 4.96 7.08 -23.34%
DY 0.36 0.28 0.00 1.15 0.51 0.70 0.00 -
P/NAPS 5.14 5.15 6.11 6.14 5.30 6.23 4.53 8.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 -
Price 1.07 1.85 1.93 2.24 1.52 1.46 1.40 -
P/RPS 11.76 10.34 10.48 14.66 10.33 10.26 9.96 11.70%
P/EPS 24.48 21.95 23.57 29.08 20.49 20.72 20.60 12.18%
EY 4.08 4.56 4.24 3.44 4.88 4.83 4.85 -10.87%
DY 0.31 0.27 0.00 0.98 0.44 0.68 0.00 -
P/NAPS 5.98 5.35 5.99 7.16 6.14 6.40 6.60 -6.35%

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