[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 105.77%
YoY- 28.77%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 161,768 724,410 489,989 333,193 171,464 532,062 382,173 -43.65%
PBT 85,723 320,751 236,490 157,720 77,087 268,279 193,669 -41.94%
Tax -530 -3,978 -1,762 -1,140 -615 -1,584 -2,024 -59.10%
NP 85,193 316,773 234,728 156,580 76,472 266,695 191,645 -41.78%
-
NP to SH 84,627 316,008 235,432 156,969 76,285 268,157 192,643 -42.24%
-
Tax Rate 0.62% 1.24% 0.75% 0.72% 0.80% 0.59% 1.05% -
Total Cost 76,575 407,637 255,261 176,613 94,992 265,367 190,528 -45.56%
-
Net Worth 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 55.90%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 95,353 17,956 9,311 - 76,598 17,309 -
Div Payout % - 30.17% 7.63% 5.93% - 28.56% 8.99% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 55.90%
NOSH 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 64.31%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 52.66% 43.73% 47.90% 46.99% 44.60% 50.12% 50.15% -
ROE 5.08% 20.28% 18.32% 12.19% 6.35% 24.62% 22.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.13 9.72 6.82 8.95 4.60 15.28 11.04 -66.64%
EPS 1.10 4.20 3.30 4.20 2.00 7.70 5.50 -65.83%
DPS 0.00 1.28 0.25 0.25 0.00 2.20 0.50 -
NAPS 0.2195 0.2092 0.1789 0.3456 0.3223 0.3128 0.2474 -7.67%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.12 9.49 6.42 4.37 2.25 6.97 5.01 -43.66%
EPS 1.11 4.14 3.09 2.06 1.00 3.51 2.52 -42.13%
DPS 0.00 1.25 0.24 0.12 0.00 1.00 0.23 -
NAPS 0.2184 0.2042 0.1684 0.1687 0.1574 0.1427 0.1122 55.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.02 1.07 0.92 1.78 1.97 1.92 1.31 -
P/RPS 47.86 11.00 13.49 19.90 42.81 12.56 11.87 153.54%
P/EPS 91.49 25.22 28.07 42.24 96.22 24.93 23.54 147.40%
EY 1.09 3.96 3.56 2.37 1.04 4.01 4.25 -59.66%
DY 0.00 1.20 0.27 0.14 0.00 1.15 0.38 -
P/NAPS 4.65 5.11 5.14 5.15 6.11 6.14 5.30 -8.36%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 -
Price 0.90 0.99 1.07 1.85 1.93 2.24 1.52 -
P/RPS 42.23 10.18 15.69 20.68 41.94 14.66 13.77 111.22%
P/EPS 80.73 23.34 32.64 43.90 94.26 29.08 27.31 106.10%
EY 1.24 4.28 3.06 2.28 1.06 3.44 3.66 -51.43%
DY 0.00 1.29 0.23 0.14 0.00 0.98 0.33 -
P/NAPS 4.10 4.73 5.98 5.35 5.99 7.16 6.14 -23.62%

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