[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2018

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- -54.54%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 476,246 357,104 237,971 116,233 564,571 426,237 318,795 30.64%
PBT 238,603 178,161 121,162 59,136 128,485 225,135 169,150 25.75%
Tax -3,912 -3,552 -4,838 -1,013 -2,407 -1,300 -825 181.98%
NP 234,691 174,609 116,324 58,123 126,078 223,835 168,325 24.77%
-
NP to SH 235,309 174,883 116,684 58,656 129,017 226,492 170,379 23.99%
-
Tax Rate 1.64% 1.99% 3.99% 1.71% 1.87% 0.58% 0.49% -
Total Cost 241,555 182,495 121,647 58,110 438,493 202,402 150,470 37.06%
-
Net Worth 643,557 589,696 597,418 574,512 568,013 663,235 680,149 -3.61%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 17,421 17,550 17,550 - 67,493 68,189 18,031 -2.26%
Div Payout % 7.40% 10.04% 15.04% - 52.31% 30.11% 10.58% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 643,557 589,696 597,418 574,512 568,013 663,235 680,149 -3.61%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 49.28% 48.90% 48.88% 50.01% 22.33% 52.51% 52.80% -
ROE 36.56% 29.66% 19.53% 10.21% 22.71% 34.15% 25.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.67 10.17 6.78 3.29 15.89 11.88 8.84 33.68%
EPS 6.70 5.00 3.30 1.70 3.60 6.30 4.70 26.63%
DPS 0.50 0.50 0.50 0.00 1.90 1.90 0.50 0.00%
NAPS 0.1847 0.168 0.1702 0.1626 0.1599 0.1848 0.1886 -1.38%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.24 4.68 3.12 1.52 7.40 5.59 4.18 30.58%
EPS 3.08 2.29 1.53 0.77 1.69 2.97 2.23 23.99%
DPS 0.23 0.23 0.23 0.00 0.88 0.89 0.24 -2.79%
NAPS 0.0843 0.0773 0.0783 0.0753 0.0744 0.0869 0.0891 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.40 1.48 1.41 0.975 1.75 0.965 2.90 -
P/RPS 10.24 14.55 20.80 29.64 11.01 8.13 32.81 -53.95%
P/EPS 20.73 29.71 42.42 58.73 48.18 15.29 61.38 -51.47%
EY 4.82 3.37 2.36 1.70 2.08 6.54 1.63 105.88%
DY 0.36 0.34 0.35 0.00 1.09 1.97 0.17 64.83%
P/NAPS 7.58 8.81 8.28 6.00 10.94 5.22 15.38 -37.57%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 30/05/18 -
Price 1.18 1.36 1.43 1.03 1.05 1.49 0.765 -
P/RPS 8.63 13.37 21.09 31.31 6.61 12.55 8.65 -0.15%
P/EPS 17.47 27.30 43.02 62.04 28.91 23.61 16.19 5.19%
EY 5.72 3.66 2.32 1.61 3.46 4.24 6.18 -5.02%
DY 0.42 0.37 0.35 0.00 1.81 1.28 0.65 -25.23%
P/NAPS 6.39 8.10 8.40 6.33 6.57 8.06 4.06 35.26%

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