[MYEG] QoQ 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- 5.77%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 161,768 234,421 156,796 161,729 171,464 149,889 136,096 12.22%
PBT 85,723 84,261 78,770 80,633 77,087 74,610 70,830 13.58%
Tax -530 -2,216 -622 -525 -615 440 -750 -20.67%
NP 85,193 82,045 78,148 80,108 76,472 75,050 70,080 13.91%
-
NP to SH 84,627 80,576 78,463 80,684 76,285 75,514 70,743 12.70%
-
Tax Rate 0.62% 2.63% 0.79% 0.65% 0.80% -0.59% 1.06% -
Total Cost 76,575 152,376 78,648 81,621 94,992 74,839 66,016 10.40%
-
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 - 76,729 - 9,311 - 59,189 - -
Div Payout % - 95.23% - 11.54% - 78.38% - -
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% 35.00% 49.84% 49.53% 44.60% 50.07% 51.49% -
ROE 5.08% 5.17% 6.11% 6.27% 6.35% 6.93% 8.26% -
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 3.15 2.18 4.34 4.60 4.30 3.93 -33.54%
EPS 1.10 1.10 1.10 2.20 2.00 2.20 2.00 -32.89%
DPS 0.00 1.03 0.00 0.25 0.00 1.70 0.00 -
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 2.14 3.10 2.07 2.14 2.27 1.98 1.80 12.23%
EPS 1.12 1.07 1.04 1.07 1.01 1.00 0.94 12.40%
DPS 0.00 1.02 0.00 0.12 0.00 0.78 0.00 -
NAPS 0.2204 0.2062 0.17 0.1703 0.1589 0.1441 0.1133 55.89%
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 34.00 42.14 40.99 42.81 44.60 33.32 27.33%
P/EPS 91.49 98.92 84.22 82.17 96.22 88.53 64.11 26.78%
EY 1.09 1.01 1.19 1.22 1.04 1.13 1.56 -21.27%
DY 0.00 0.96 0.00 0.14 0.00 0.89 0.00 -
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 31.46 49.02 42.61 41.94 52.03 38.66 6.07%
P/EPS 80.73 91.53 97.95 85.40 94.26 103.28 74.38 5.61%
EY 1.24 1.09 1.02 1.17 1.06 0.97 1.34 -5.04%
DY 0.00 1.04 0.00 0.14 0.00 0.76 0.00 -
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