[MYEG] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 13.79%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 724,410 653,318 666,386 685,856 532,062 509,564 492,154 29.30%
PBT 320,751 315,320 315,440 308,348 268,279 258,225 245,678 19.39%
Tax -3,978 -2,349 -2,280 -2,460 -1,584 -2,698 -2,548 34.46%
NP 316,773 312,970 313,160 305,888 266,695 255,526 243,130 19.23%
-
NP to SH 316,008 313,909 313,938 305,140 268,157 256,857 243,800 18.82%
-
Tax Rate 1.24% 0.74% 0.72% 0.80% 0.59% 1.04% 1.04% -
Total Cost 407,637 340,348 353,226 379,968 265,367 254,037 249,024 38.77%
-
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 95,353 23,942 18,622 - 76,598 23,078 34,601 96.19%
Div Payout % 30.17% 7.63% 5.93% - 28.56% 8.99% 14.19% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
NOSH 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 64.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 43.73% 47.90% 46.99% 44.60% 50.12% 50.15% 49.40% -
ROE 20.28% 24.43% 24.39% 25.41% 24.62% 29.99% 30.89% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.72 9.10 17.89 18.41 15.28 14.72 14.22 -22.34%
EPS 4.20 4.40 8.40 8.00 7.70 7.33 7.00 -28.79%
DPS 1.28 0.33 0.50 0.00 2.20 0.67 1.00 17.83%
NAPS 0.2092 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 -5.58%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.58 8.64 8.82 9.07 7.04 6.74 6.51 29.28%
EPS 4.18 4.15 4.15 4.04 3.55 3.40 3.23 18.69%
DPS 1.26 0.32 0.25 0.00 1.01 0.31 0.46 95.40%
NAPS 0.2062 0.17 0.1703 0.1589 0.1441 0.1133 0.1044 57.22%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.07 0.92 1.78 1.97 1.92 1.31 1.42 -
P/RPS 11.00 10.11 9.95 10.70 12.56 8.90 9.98 6.68%
P/EPS 25.22 21.05 21.12 24.05 24.93 17.66 20.15 16.09%
EY 3.96 4.75 4.74 4.16 4.01 5.66 4.96 -13.90%
DY 1.20 0.36 0.28 0.00 1.15 0.51 0.70 43.09%
P/NAPS 5.11 5.14 5.15 6.11 6.14 5.30 6.23 -12.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 -
Price 0.99 1.07 1.85 1.93 2.24 1.52 1.46 -
P/RPS 10.18 11.76 10.34 10.48 14.66 10.33 10.26 -0.51%
P/EPS 23.34 24.48 21.95 23.57 29.08 20.49 20.72 8.23%
EY 4.28 4.08 4.56 4.24 3.44 4.88 4.83 -7.72%
DY 1.29 0.31 0.27 0.00 0.98 0.44 0.68 53.06%
P/NAPS 4.73 5.98 5.35 5.99 7.16 6.14 6.40 -18.21%

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