[MYEG] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.07%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 149,889 136,096 124,336 121,741 119,692 119,142 119,133 16.46%
PBT 74,610 70,830 64,017 58,822 69,494 60,442 56,999 19.56%
Tax 440 -750 -894 -380 -871 -327 1,268 -50.46%
NP 75,050 70,080 63,123 58,442 68,623 60,115 58,267 18.29%
-
NP to SH 75,514 70,743 63,058 58,842 69,283 60,426 58,199 18.86%
-
Tax Rate -0.59% 1.06% 1.40% 0.65% 1.25% 0.54% -2.22% -
Total Cost 74,839 66,016 61,213 63,299 51,069 59,027 60,866 14.70%
-
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 59,189 - 17,300 - 69,869 - - -
Div Payout % 78.38% - 27.44% - 100.85% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
NOSH 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 50.07% 51.49% 50.77% 48.01% 57.33% 50.46% 48.91% -
ROE 6.93% 8.26% 7.99% 8.01% 10.01% 9.39% 9.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.30 3.93 3.59 3.52 3.43 3.42 3.39 17.09%
EPS 2.20 2.00 1.80 1.70 2.00 1.70 1.70 18.66%
DPS 1.70 0.00 0.50 0.00 2.00 0.00 0.00 -
NAPS 0.3128 0.2474 0.2281 0.212 0.1981 0.1847 0.168 51.06%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.98 1.80 1.64 1.61 1.58 1.58 1.58 16.15%
EPS 1.00 0.94 0.83 0.78 0.92 0.80 0.77 18.94%
DPS 0.78 0.00 0.23 0.00 0.92 0.00 0.00 -
NAPS 0.1441 0.1133 0.1044 0.0971 0.0916 0.0851 0.078 50.28%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.92 1.31 1.42 0.96 1.10 1.40 1.48 -
P/RPS 44.60 33.32 39.52 27.31 32.11 40.94 43.61 1.50%
P/EPS 88.53 64.11 77.92 56.51 55.47 80.73 89.26 -0.54%
EY 1.13 1.56 1.28 1.77 1.80 1.24 1.12 0.59%
DY 0.89 0.00 0.35 0.00 1.82 0.00 0.00 -
P/NAPS 6.14 5.30 6.23 4.53 5.55 7.58 8.81 -21.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 -
Price 2.24 1.52 1.46 1.40 1.12 1.18 1.36 -
P/RPS 52.03 38.66 40.63 39.83 32.69 34.51 40.07 18.92%
P/EPS 103.28 74.38 80.11 82.40 56.47 68.04 82.02 16.52%
EY 0.97 1.34 1.25 1.21 1.77 1.47 1.22 -14.11%
DY 0.76 0.00 0.34 0.00 1.79 0.00 0.00 -
P/NAPS 7.16 6.14 6.40 6.60 5.65 6.39 8.10 -7.86%

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