[MYEG] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -22.73%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 532,062 509,564 492,154 486,964 595,938 519,541 476,138 7.64%
PBT 268,279 258,225 245,678 235,288 308,097 260,294 237,548 8.40%
Tax -1,584 -2,698 -2,548 -1,520 -4,783 -4,267 -4,736 -51.65%
NP 266,695 255,526 243,130 233,768 303,314 256,026 232,812 9.43%
-
NP to SH 268,157 256,857 243,800 235,368 304,592 256,700 233,177 9.71%
-
Tax Rate 0.59% 1.04% 1.04% 0.65% 1.55% 1.64% 1.99% -
Total Cost 265,367 254,037 249,024 253,196 292,624 263,514 243,326 5.92%
-
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 76,598 23,078 34,601 - 87,336 19,005 23,400 119.67%
Div Payout % 28.56% 8.99% 14.19% - 28.67% 7.40% 10.04% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
NOSH 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 50.12% 50.15% 49.40% 48.01% 50.90% 49.28% 48.90% -
ROE 24.62% 29.99% 30.89% 32.06% 44.01% 39.89% 39.54% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.28 14.72 14.22 14.06 17.06 14.91 13.56 8.24%
EPS 7.70 7.33 7.00 6.80 8.70 7.31 6.67 9.99%
DPS 2.20 0.67 1.00 0.00 2.50 0.55 0.67 120.12%
NAPS 0.3128 0.2474 0.2281 0.212 0.1981 0.1847 0.168 51.06%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.97 6.68 6.45 6.38 7.81 6.81 6.24 7.61%
EPS 3.51 3.37 3.20 3.08 3.99 3.36 3.06 9.53%
DPS 1.00 0.30 0.45 0.00 1.14 0.25 0.31 117.54%
NAPS 0.1427 0.1122 0.1034 0.0962 0.0907 0.0843 0.0773 50.20%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.92 1.31 1.42 0.96 1.10 1.40 1.48 -
P/RPS 12.56 8.90 9.98 6.83 6.45 9.39 10.91 9.79%
P/EPS 24.93 17.66 20.15 14.13 12.62 19.00 22.28 7.74%
EY 4.01 5.66 4.96 7.08 7.93 5.26 4.49 -7.22%
DY 1.15 0.51 0.70 0.00 2.27 0.39 0.45 86.38%
P/NAPS 6.14 5.30 6.23 4.53 5.55 7.58 8.81 -21.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 -
Price 2.24 1.52 1.46 1.40 1.12 1.18 1.36 -
P/RPS 14.66 10.33 10.26 9.96 6.57 7.91 10.03 28.64%
P/EPS 29.08 20.49 20.72 20.60 12.85 16.02 20.47 26.23%
EY 3.44 4.88 4.83 4.85 7.78 6.24 4.88 -20.70%
DY 0.98 0.44 0.68 0.00 2.23 0.46 0.49 58.40%
P/NAPS 7.16 6.14 6.40 6.60 5.65 6.39 8.10 -7.86%

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