[MYEG] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -1.07%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 119,692 119,142 119,133 121,738 116,233 138,334 107,442 7.44%
PBT 69,494 60,442 56,999 62,026 59,136 -96,650 55,985 15.45%
Tax -871 -327 1,268 -3,825 -1,013 -1,107 -476 49.43%
NP 68,623 60,115 58,267 58,201 58,123 -97,757 55,509 15.14%
-
NP to SH 69,283 60,426 58,199 58,028 58,656 -97,474 56,113 15.04%
-
Tax Rate 1.25% 0.54% -2.22% 6.17% 1.71% - 0.85% -
Total Cost 51,069 59,027 60,866 63,537 58,110 236,091 51,933 -1.10%
-
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 69,869 - - 17,550 - - 50,245 24.50%
Div Payout % 100.85% - - 30.24% - - 89.54% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 57.33% 50.46% 48.91% 47.81% 50.01% -70.67% 51.66% -
ROE 10.01% 9.39% 9.87% 9.71% 10.21% -17.16% 8.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.43 3.42 3.39 3.47 3.29 3.89 2.99 9.55%
EPS 2.00 1.70 1.70 1.70 1.70 -2.70 1.60 15.99%
DPS 2.00 0.00 0.00 0.50 0.00 0.00 1.40 26.76%
NAPS 0.1981 0.1847 0.168 0.1702 0.1626 0.1599 0.1848 4.72%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.57 1.56 1.56 1.60 1.52 1.81 1.41 7.40%
EPS 0.91 0.79 0.76 0.76 0.77 -1.28 0.74 14.73%
DPS 0.92 0.00 0.00 0.23 0.00 0.00 0.66 24.70%
NAPS 0.0907 0.0843 0.0773 0.0783 0.0753 0.0744 0.0869 2.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.10 1.40 1.48 1.41 0.975 1.75 0.965 -
P/RPS 32.11 40.94 43.61 40.65 29.64 44.94 32.23 -0.24%
P/EPS 55.47 80.73 89.26 85.29 58.73 -63.78 61.72 -6.85%
EY 1.80 1.24 1.12 1.17 1.70 -1.57 1.62 7.25%
DY 1.82 0.00 0.00 0.35 0.00 0.00 1.45 16.31%
P/NAPS 5.55 7.58 8.81 8.28 6.00 10.94 5.22 4.15%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 -
Price 1.12 1.18 1.36 1.43 1.03 1.05 1.49 -
P/RPS 32.69 34.51 40.07 41.23 31.31 26.96 49.77 -24.38%
P/EPS 56.47 68.04 82.02 86.50 62.04 -38.27 95.30 -29.38%
EY 1.77 1.47 1.22 1.16 1.61 -2.61 1.05 41.50%
DY 1.79 0.00 0.00 0.35 0.00 0.00 0.94 53.45%
P/NAPS 5.65 6.39 8.10 8.40 6.33 6.57 8.06 -21.03%

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