[MYEG] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.02%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 234,421 156,796 161,729 171,464 149,889 136,096 124,336 52.43%
PBT 84,261 78,770 80,633 77,087 74,610 70,830 64,017 20.04%
Tax -2,216 -622 -525 -615 440 -750 -894 82.85%
NP 82,045 78,148 80,108 76,472 75,050 70,080 63,123 19.04%
-
NP to SH 80,576 78,463 80,684 76,285 75,514 70,743 63,058 17.70%
-
Tax Rate 2.63% 0.79% 0.65% 0.80% -0.59% 1.06% 1.40% -
Total Cost 152,376 78,648 81,621 94,992 74,839 66,016 61,213 83.36%
-
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 76,729 - 9,311 - 59,189 - 17,300 169.21%
Div Payout % 95.23% - 11.54% - 78.38% - 27.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
NOSH 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 64.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 35.00% 49.84% 49.53% 44.60% 50.07% 51.49% 50.77% -
ROE 5.17% 6.11% 6.27% 6.35% 6.93% 8.26% 7.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.15 2.18 4.34 4.60 4.30 3.93 3.59 -8.32%
EPS 1.10 1.10 2.20 2.00 2.20 2.00 1.80 -27.92%
DPS 1.03 0.00 0.25 0.00 1.70 0.00 0.50 61.68%
NAPS 0.2092 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 -5.58%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.10 2.07 2.14 2.27 1.98 1.80 1.64 52.70%
EPS 1.07 1.04 1.07 1.01 1.00 0.94 0.83 18.39%
DPS 1.02 0.00 0.12 0.00 0.78 0.00 0.23 169.19%
NAPS 0.2062 0.17 0.1703 0.1589 0.1441 0.1133 0.1044 57.22%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.07 0.92 1.78 1.97 1.92 1.31 1.42 -
P/RPS 34.00 42.14 40.99 42.81 44.60 33.32 39.52 -9.51%
P/EPS 98.92 84.22 82.17 96.22 88.53 64.11 77.92 17.19%
EY 1.01 1.19 1.22 1.04 1.13 1.56 1.28 -14.57%
DY 0.96 0.00 0.14 0.00 0.89 0.00 0.35 95.58%
P/NAPS 5.11 5.14 5.15 6.11 6.14 5.30 6.23 -12.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 -
Price 0.99 1.07 1.85 1.93 2.24 1.52 1.46 -
P/RPS 31.46 49.02 42.61 41.94 52.03 38.66 40.63 -15.63%
P/EPS 91.53 97.95 85.40 94.26 103.28 74.38 80.11 9.26%
EY 1.09 1.02 1.17 1.06 0.97 1.34 1.25 -8.70%
DY 1.04 0.00 0.14 0.00 0.76 0.00 0.34 110.28%
P/NAPS 4.73 5.98 5.35 5.99 7.16 6.14 6.40 -18.21%

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