[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.22%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 486,176 323,560 161,768 724,410 489,989 333,193 171,464 100.20%
PBT 329,175 174,663 85,723 320,751 236,490 157,720 77,087 162.97%
Tax -3,599 -1,112 -530 -3,978 -1,762 -1,140 -615 224.39%
NP 325,576 173,551 85,193 316,773 234,728 156,580 76,472 162.45%
-
NP to SH 323,971 173,263 84,627 316,008 235,432 156,969 76,285 162.01%
-
Tax Rate 1.09% 0.64% 0.62% 1.24% 0.75% 0.72% 0.80% -
Total Cost 160,600 150,009 76,575 407,637 255,261 176,613 94,992 41.87%
-
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 19,366 19,371 - 95,353 17,956 9,311 - -
Div Payout % 5.98% 11.18% - 30.17% 7.63% 5.93% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
NOSH 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 57.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 66.97% 53.64% 52.66% 43.73% 47.90% 46.99% 44.60% -
ROE 16.90% 9.66% 5.08% 20.28% 18.32% 12.19% 6.35% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.28 4.18 2.13 9.72 6.82 8.95 4.60 23.04%
EPS 4.20 2.30 1.10 4.20 3.30 4.20 2.00 63.91%
DPS 0.25 0.25 0.00 1.28 0.25 0.25 0.00 -
NAPS 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 0.3223 -16.15%
Adjusted Per Share Value based on latest NOSH - 7,590,619
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.37 4.24 2.12 9.49 6.42 4.37 2.25 99.99%
EPS 4.25 2.27 1.11 4.14 3.09 2.06 1.00 162.14%
DPS 0.25 0.25 0.00 1.25 0.24 0.12 0.00 -
NAPS 0.2512 0.2351 0.2184 0.2042 0.1684 0.1687 0.1574 36.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.85 0.88 1.02 1.07 0.92 1.78 1.97 -
P/RPS 13.54 21.07 47.86 11.00 13.49 19.90 42.81 -53.54%
P/EPS 20.33 39.35 91.49 25.22 28.07 42.24 96.22 -64.49%
EY 4.92 2.54 1.09 3.96 3.56 2.37 1.04 181.54%
DY 0.29 0.28 0.00 1.20 0.27 0.14 0.00 -
P/NAPS 3.44 3.80 4.65 5.11 5.14 5.15 6.11 -31.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 -
Price 0.88 0.715 0.90 0.99 1.07 1.85 1.93 -
P/RPS 14.02 17.12 42.23 10.18 15.69 20.68 41.94 -51.80%
P/EPS 21.04 31.98 80.73 23.34 32.64 43.90 94.26 -63.16%
EY 4.75 3.13 1.24 4.28 3.06 2.28 1.06 171.55%
DY 0.28 0.35 0.00 1.29 0.23 0.14 0.00 -
P/NAPS 3.56 3.09 4.10 4.73 5.98 5.35 5.99 -29.28%

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