[MYEG] QoQ Cumulative 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- -71.55%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 724,410 489,989 333,193 171,464 532,062 382,173 246,077 105.00%
PBT 320,751 236,490 157,720 77,087 268,279 193,669 122,839 89.29%
Tax -3,978 -1,762 -1,140 -615 -1,584 -2,024 -1,274 113.18%
NP 316,773 234,728 156,580 76,472 266,695 191,645 121,565 89.03%
-
NP to SH 316,008 235,432 156,969 76,285 268,157 192,643 121,900 88.38%
-
Tax Rate 1.24% 0.75% 0.72% 0.80% 0.59% 1.05% 1.04% -
Total Cost 407,637 255,261 176,613 94,992 265,367 190,528 124,512 120.00%
-
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 17,956 9,311 - 76,598 17,309 17,300 211.05%
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% 18.32% 12.19% 6.35% 24.62% 22.49% 15.45% -
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 6.82 8.95 4.60 15.28 11.04 7.11 23.10%
EPS 4.20 3.30 4.20 2.00 7.70 5.50 3.50 12.88%
DPS 1.28 0.25 0.25 0.00 2.20 0.50 0.50 86.81%
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 9.49 6.42 4.37 2.25 6.97 5.01 3.23 104.73%
EPS 4.14 3.09 2.06 1.00 3.51 2.52 1.60 88.14%
DPS 1.25 0.24 0.12 0.00 1.00 0.23 0.23 208.16%
NAPS 0.2042 0.1684 0.1687 0.1574 0.1427 0.1122 0.1034 57.21%
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 13.49 19.90 42.81 12.56 11.87 19.97 -32.73%
P/EPS 25.22 28.07 42.24 96.22 24.93 23.54 40.31 -26.78%
EY 3.96 3.56 2.37 1.04 4.01 4.25 2.48 36.49%
DY 1.20 0.27 0.14 0.00 1.15 0.38 0.35 126.86%
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 15.69 20.68 41.94 14.66 13.77 20.53 -37.27%
P/EPS 23.34 32.64 43.90 94.26 29.08 27.31 41.44 -31.72%
EY 4.28 3.06 2.28 1.06 3.44 3.66 2.41 46.49%
DY 1.29 0.23 0.14 0.00 0.98 0.33 0.34 142.67%
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