[MYEG] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.67%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 648,234 647,120 647,072 724,410 653,318 666,386 685,856 -3.68%
PBT 438,900 349,326 342,892 320,751 315,320 315,440 308,348 26.50%
Tax -4,798 -2,224 -2,120 -3,978 -2,349 -2,280 -2,460 56.04%
NP 434,101 347,102 340,772 316,773 312,970 313,160 305,888 26.25%
-
NP to SH 431,961 346,526 338,508 316,008 313,909 313,938 305,140 26.04%
-
Tax Rate 1.09% 0.64% 0.62% 1.24% 0.74% 0.72% 0.80% -
Total Cost 214,133 300,018 306,300 407,637 340,348 353,226 379,968 -31.74%
-
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 25,822 38,742 - 95,353 23,942 18,622 - -
Div Payout % 5.98% 11.18% - 30.17% 7.63% 5.93% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
NOSH 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 57.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 66.97% 53.64% 52.66% 43.73% 47.90% 46.99% 44.60% -
ROE 22.54% 19.32% 20.32% 20.28% 24.43% 24.39% 25.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.37 8.35 8.52 9.72 9.10 17.89 18.41 -40.84%
EPS 5.60 4.60 4.40 4.20 4.40 8.40 8.00 -21.14%
DPS 0.33 0.50 0.00 1.28 0.33 0.50 0.00 -
NAPS 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 0.3223 -16.15%
Adjusted Per Share Value based on latest NOSH - 7,590,619
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.50 8.48 8.48 9.49 8.56 8.73 8.99 -3.66%
EPS 5.66 4.54 4.44 4.14 4.11 4.11 4.00 26.01%
DPS 0.34 0.51 0.00 1.25 0.31 0.24 0.00 -
NAPS 0.2512 0.2351 0.2184 0.2042 0.1684 0.1687 0.1574 36.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.85 0.88 1.02 1.07 0.92 1.78 1.97 -
P/RPS 10.16 10.54 11.97 11.00 10.11 9.95 10.70 -3.39%
P/EPS 15.24 19.68 22.87 25.22 21.05 21.12 24.05 -26.20%
EY 6.56 5.08 4.37 3.96 4.75 4.74 4.16 35.44%
DY 0.39 0.57 0.00 1.20 0.36 0.28 0.00 -
P/NAPS 3.44 3.80 4.65 5.11 5.14 5.15 6.11 -31.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 -
Price 0.88 0.715 0.90 0.99 1.07 1.85 1.93 -
P/RPS 10.52 8.56 10.56 10.18 11.76 10.34 10.48 0.25%
P/EPS 15.78 15.99 20.18 23.34 24.48 21.95 23.57 -23.45%
EY 6.34 6.25 4.96 4.28 4.08 4.56 4.24 30.73%
DY 0.38 0.70 0.00 1.29 0.31 0.27 0.00 -
P/NAPS 3.56 3.09 4.10 4.73 5.98 5.35 5.99 -29.28%

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