[MYEG] QoQ 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- 2.69%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 162,616 161,792 161,768 234,421 156,796 161,729 171,464 -3.46%
PBT 154,512 88,940 85,723 84,261 78,770 80,633 77,087 58.90%
Tax -2,487 -582 -530 -2,216 -622 -525 -615 153.60%
NP 152,025 88,358 85,193 82,045 78,148 80,108 76,472 58.03%
-
NP to SH 150,708 88,636 84,627 80,576 78,463 80,684 76,285 57.38%
-
Tax Rate 1.61% 0.65% 0.62% 2.63% 0.79% 0.65% 0.80% -
Total Cost 10,591 73,434 76,575 152,376 78,648 81,621 94,992 -76.80%
-
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 - 19,371 - 76,729 - 9,311 - -
Div Payout % - 21.85% - 95.23% - 11.54% - -
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 93.49% 54.61% 52.66% 35.00% 49.84% 49.53% 44.60% -
ROE 7.86% 4.94% 5.08% 5.17% 6.11% 6.27% 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 2.10 2.09 2.13 3.15 2.18 4.34 4.60 -40.68%
EPS 1.90 1.20 1.10 1.10 1.10 2.20 2.00 -3.35%
DPS 0.00 0.25 0.00 1.03 0.00 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 2.15 2.14 2.14 3.10 2.07 2.14 2.27 -3.55%
EPS 1.99 1.17 1.12 1.07 1.04 1.07 1.01 57.09%
DPS 0.00 0.26 0.00 1.02 0.00 0.12 0.00 -
NAPS 0.2536 0.2373 0.2204 0.2062 0.17 0.1703 0.1589 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 40.49 42.14 47.86 34.00 42.14 40.99 42.81 -3.64%
P/EPS 43.69 76.93 91.49 98.92 84.22 82.17 96.22 -40.89%
EY 2.29 1.30 1.09 1.01 1.19 1.22 1.04 69.17%
DY 0.00 0.28 0.00 0.96 0.00 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 41.92 34.24 42.23 31.46 49.02 42.61 41.94 -0.03%
P/EPS 45.23 62.50 80.73 91.53 97.95 85.40 94.26 -38.68%
EY 2.21 1.60 1.24 1.09 1.02 1.17 1.06 63.12%
DY 0.00 0.35 0.00 1.04 0.00 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 1 of 1 comments

Riaz1954

Operating expenses have risen considerably! Why? Revenue is good though

2022-02-26 00:12

Post a Comment