[MYEG] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.17%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 714,714 724,410 639,878 619,178 581,785 532,062 501,865 26.60%
PBT 329,387 320,751 311,100 303,160 286,544 268,279 263,163 16.15%
Tax -3,893 -3,978 -1,322 -1,450 -1,819 -1,584 -2,895 21.85%
NP 325,494 316,773 309,778 301,710 284,725 266,695 260,268 16.09%
-
NP to SH 324,350 316,008 310,946 303,226 285,600 268,157 261,926 15.33%
-
Tax Rate 1.18% 1.24% 0.42% 0.48% 0.63% 0.59% 1.10% -
Total Cost 389,220 407,637 330,100 317,468 297,060 265,367 241,597 37.46%
-
Net Worth 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 55.90%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 86,040 86,040 68,501 68,501 76,490 76,490 87,170 -0.86%
Div Payout % 26.53% 27.23% 22.03% 22.59% 26.78% 28.52% 33.28% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 55.90%
NOSH 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 64.31%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 45.54% 43.73% 48.41% 48.73% 48.94% 50.12% 51.86% -
ROE 19.47% 20.28% 24.20% 23.56% 23.78% 24.62% 30.58% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.42 9.72 8.91 16.62 15.62 15.28 14.50 -25.00%
EPS 4.27 4.24 4.33 8.14 7.67 7.70 7.57 -31.75%
DPS 1.13 1.15 0.95 1.84 2.05 2.20 2.50 -41.13%
NAPS 0.2195 0.2092 0.1789 0.3456 0.3223 0.3128 0.2474 -7.67%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.46 9.58 8.47 8.19 7.70 7.04 6.64 26.64%
EPS 4.29 4.18 4.11 4.01 3.78 3.55 3.47 15.20%
DPS 1.14 1.14 0.91 0.91 1.01 1.01 1.15 -0.58%
NAPS 0.2204 0.2062 0.17 0.1703 0.1589 0.1441 0.1133 55.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.02 1.07 0.92 1.78 1.97 1.92 1.31 -
P/RPS 10.83 11.00 10.33 10.71 12.62 12.56 9.04 12.81%
P/EPS 23.87 25.22 21.25 21.86 25.70 24.93 17.31 23.91%
EY 4.19 3.96 4.71 4.57 3.89 4.01 5.78 -19.31%
DY 1.11 1.08 1.04 1.03 1.04 1.15 1.91 -30.38%
P/NAPS 4.65 5.11 5.14 5.15 6.11 6.14 5.30 -8.36%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 -
Price 0.90 0.99 1.07 1.85 1.93 2.24 1.52 -
P/RPS 9.56 10.18 12.01 11.13 12.36 14.66 10.48 -5.94%
P/EPS 21.06 23.34 24.72 22.72 25.18 29.08 20.09 3.19%
EY 4.75 4.28 4.05 4.40 3.97 3.44 4.98 -3.10%
DY 1.26 1.17 0.89 0.99 1.06 0.98 1.64 -16.12%
P/NAPS 4.10 4.73 5.98 5.35 5.99 7.16 6.14 -23.62%

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