[MYEG] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.75%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 161,792 161,768 234,421 156,796 161,729 171,464 149,889 5.24%
PBT 88,940 85,723 84,261 78,770 80,633 77,087 74,610 12.46%
Tax -582 -530 -2,216 -622 -525 -615 440 -
NP 88,358 85,193 82,045 78,148 80,108 76,472 75,050 11.53%
-
NP to SH 88,636 84,627 80,576 78,463 80,684 76,285 75,514 11.30%
-
Tax Rate 0.65% 0.62% 2.63% 0.79% 0.65% 0.80% -0.59% -
Total Cost 73,434 76,575 152,376 78,648 81,621 94,992 74,839 -1.25%
-
Net Worth 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 39.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,371 - 76,729 - 9,311 - 59,189 -52.60%
Div Payout % 21.85% - 95.23% - 11.54% - 78.38% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 39.59%
NOSH 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 59.59%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 54.61% 52.66% 35.00% 49.84% 49.53% 44.60% 50.07% -
ROE 4.94% 5.08% 5.17% 6.11% 6.27% 6.35% 6.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.09 2.13 3.15 2.18 4.34 4.60 4.30 -38.26%
EPS 1.20 1.10 1.10 1.10 2.20 2.00 2.20 -33.31%
DPS 0.25 0.00 1.03 0.00 0.25 0.00 1.70 -72.23%
NAPS 0.2315 0.2195 0.2092 0.1789 0.3456 0.3223 0.3128 -18.22%
Adjusted Per Share Value based on latest NOSH - 7,380,619
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.14 2.14 3.10 2.07 2.14 2.27 1.98 5.33%
EPS 1.17 1.12 1.07 1.04 1.07 1.01 1.00 11.06%
DPS 0.26 0.00 1.02 0.00 0.12 0.00 0.78 -52.02%
NAPS 0.2373 0.2204 0.2062 0.17 0.1703 0.1589 0.1441 39.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 1.02 1.07 0.92 1.78 1.97 1.92 -
P/RPS 42.14 47.86 34.00 42.14 40.99 42.81 44.60 -3.72%
P/EPS 76.93 91.49 98.92 84.22 82.17 96.22 88.53 -8.96%
EY 1.30 1.09 1.01 1.19 1.22 1.04 1.13 9.82%
DY 0.28 0.00 0.96 0.00 0.14 0.00 0.89 -53.84%
P/NAPS 3.80 4.65 5.11 5.14 5.15 6.11 6.14 -27.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 -
Price 0.715 0.90 0.99 1.07 1.85 1.93 2.24 -
P/RPS 34.24 42.23 31.46 49.02 42.61 41.94 52.03 -24.40%
P/EPS 62.50 80.73 91.53 97.95 85.40 94.26 103.28 -28.52%
EY 1.60 1.24 1.09 1.02 1.17 1.06 0.97 39.73%
DY 0.35 0.00 1.04 0.00 0.14 0.00 0.76 -40.44%
P/NAPS 3.09 4.10 4.73 5.98 5.35 5.99 7.16 -42.97%

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