[MYEG] QoQ 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- 6.74%
YoY- 8.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 156,796 161,729 171,464 149,889 136,096 124,336 121,741 18.35%
PBT 78,770 80,633 77,087 74,610 70,830 64,017 58,822 21.47%
Tax -622 -525 -615 440 -750 -894 -380 38.84%
NP 78,148 80,108 76,472 75,050 70,080 63,123 58,442 21.35%
-
NP to SH 78,463 80,684 76,285 75,514 70,743 63,058 58,842 21.12%
-
Tax Rate 0.79% 0.65% 0.80% -0.59% 1.06% 1.40% 0.65% -
Total Cost 78,648 81,621 94,992 74,839 66,016 61,213 63,299 15.55%
-
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 - 9,311 - 59,189 - 17,300 - -
Div Payout % - 11.54% - 78.38% - 27.44% - -
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 49.84% 49.53% 44.60% 50.07% 51.49% 50.77% 48.01% -
ROE 6.11% 6.27% 6.35% 6.93% 8.26% 7.99% 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 2.18 4.34 4.60 4.30 3.93 3.59 3.52 -27.32%
EPS 1.10 2.20 2.00 2.20 2.00 1.80 1.70 -25.16%
DPS 0.00 0.25 0.00 1.70 0.00 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 2.05 2.12 2.25 1.96 1.78 1.63 1.60 17.94%
EPS 1.03 1.06 1.00 0.99 0.93 0.83 0.77 21.38%
DPS 0.00 0.12 0.00 0.78 0.00 0.23 0.00 -
NAPS 0.1684 0.1687 0.1574 0.1427 0.1122 0.1034 0.0962 45.19%
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 42.14 40.99 42.81 44.60 33.32 39.52 27.31 33.49%
P/EPS 84.22 82.17 96.22 88.53 64.11 77.92 56.51 30.44%
EY 1.19 1.22 1.04 1.13 1.56 1.28 1.77 -23.23%
DY 0.00 0.14 0.00 0.89 0.00 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 49.02 42.61 41.94 52.03 38.66 40.63 39.83 14.82%
P/EPS 97.95 85.40 94.26 103.28 74.38 80.11 82.40 12.20%
EY 1.02 1.17 1.06 0.97 1.34 1.25 1.21 -10.75%
DY 0.00 0.14 0.00 0.76 0.00 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