[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.2%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 489,989 333,193 171,464 532,062 382,173 246,077 121,741 152.81%
PBT 236,490 157,720 77,087 268,279 193,669 122,839 58,822 152.62%
Tax -1,762 -1,140 -615 -1,584 -2,024 -1,274 -380 177.80%
NP 234,728 156,580 76,472 266,695 191,645 121,565 58,442 152.46%
-
NP to SH 235,432 156,969 76,285 268,157 192,643 121,900 58,842 151.81%
-
Tax Rate 0.75% 0.72% 0.80% 0.59% 1.05% 1.04% 0.65% -
Total Cost 255,261 176,613 94,992 265,367 190,528 124,512 63,299 153.13%
-
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 17,956 9,311 - 76,598 17,309 17,300 - -
Div Payout % 7.63% 5.93% - 28.56% 8.99% 14.19% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
NOSH 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 61.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 47.90% 46.99% 44.60% 50.12% 50.15% 49.40% 48.01% -
ROE 18.32% 12.19% 6.35% 24.62% 22.49% 15.45% 8.01% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.82 8.95 4.60 15.28 11.04 7.11 3.52 55.35%
EPS 3.30 4.20 2.00 7.70 5.50 3.50 1.70 55.54%
DPS 0.25 0.25 0.00 2.20 0.50 0.50 0.00 -
NAPS 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 0.212 -10.69%
Adjusted Per Share Value based on latest NOSH - 3,771,929
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.48 4.41 2.27 7.04 5.06 3.26 1.61 152.81%
EPS 3.11 2.08 1.01 3.55 2.55 1.61 0.78 151.23%
DPS 0.24 0.12 0.00 1.01 0.23 0.23 0.00 -
NAPS 0.17 0.1703 0.1589 0.1441 0.1133 0.1044 0.0971 45.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.92 1.78 1.97 1.92 1.31 1.42 0.96 -
P/RPS 13.49 19.90 42.81 12.56 11.87 19.97 27.31 -37.48%
P/EPS 28.07 42.24 96.22 24.93 23.54 40.31 56.51 -37.25%
EY 3.56 2.37 1.04 4.01 4.25 2.48 1.77 59.26%
DY 0.27 0.14 0.00 1.15 0.38 0.35 0.00 -
P/NAPS 5.14 5.15 6.11 6.14 5.30 6.23 4.53 8.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 -
Price 1.07 1.85 1.93 2.24 1.52 1.46 1.40 -
P/RPS 15.69 20.68 41.94 14.66 13.77 20.53 39.83 -46.23%
P/EPS 32.64 43.90 94.26 29.08 27.31 41.44 82.40 -46.03%
EY 3.06 2.28 1.06 3.44 3.66 2.41 1.21 85.51%
DY 0.23 0.14 0.00 0.98 0.33 0.34 0.00 -
P/NAPS 5.98 5.35 5.99 7.16 6.14 6.40 6.60 -6.35%

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