[MYEG] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 203.98%
YoY- 208.66%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 484,911 479,708 479,705 476,246 495,438 483,747 473,539 1.59%
PBT 252,775 245,757 248,961 238,603 81,511 80,497 76,952 121.13%
Tax -2,472 -310 -3,755 -3,897 -4,677 -6,421 -2,965 -11.42%
NP 250,303 245,447 245,206 234,706 76,834 74,076 73,987 125.52%
-
NP to SH 251,609 246,750 245,936 235,309 77,409 75,323 75,845 122.59%
-
Tax Rate 0.98% 0.13% 1.51% 1.63% 5.74% 7.98% 3.85% -
Total Cost 234,608 234,261 234,499 241,540 418,604 409,671 399,552 -29.90%
-
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 87,170 69,869 87,420 17,550 17,550 67,795 50,245 44.43%
Div Payout % 34.65% 28.32% 35.55% 7.46% 22.67% 90.01% 66.25% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 51.62% 51.17% 51.12% 49.28% 15.51% 15.31% 15.62% -
ROE 31.88% 33.61% 35.54% 36.56% 13.13% 12.61% 13.20% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.01 13.85 13.73 13.67 14.11 13.78 13.40 3.01%
EPS 7.27 7.12 7.04 6.75 2.21 2.15 2.15 125.45%
DPS 2.50 2.00 2.50 0.50 0.50 1.93 1.42 45.85%
NAPS 0.2281 0.212 0.1981 0.1847 0.168 0.1702 0.1626 25.34%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.42 6.35 6.35 6.30 6.55 6.40 6.26 1.69%
EPS 3.33 3.26 3.25 3.11 1.02 1.00 1.00 123.15%
DPS 1.15 0.92 1.16 0.23 0.23 0.90 0.66 44.84%
NAPS 0.1044 0.0971 0.0916 0.0851 0.078 0.079 0.076 23.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.42 0.96 1.10 1.40 1.48 1.41 0.975 -
P/RPS 10.13 6.93 8.01 10.24 10.49 10.23 7.27 24.77%
P/EPS 19.53 13.47 15.63 20.73 67.11 65.71 45.42 -43.06%
EY 5.12 7.42 6.40 4.82 1.49 1.52 2.20 75.70%
DY 1.76 2.08 2.27 0.36 0.34 1.37 1.46 13.28%
P/NAPS 6.23 4.53 5.55 7.58 8.81 8.28 6.00 2.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 -
Price 1.46 1.40 1.12 1.18 1.36 1.43 1.03 -
P/RPS 10.42 10.11 8.16 8.63 9.64 10.38 7.69 22.47%
P/EPS 20.08 19.65 15.91 17.47 61.67 66.64 47.98 -44.07%
EY 4.98 5.09 6.29 5.72 1.62 1.50 2.08 79.06%
DY 1.71 1.43 2.23 0.42 0.37 1.35 1.38 15.38%
P/NAPS 6.40 6.60 5.65 6.39 8.10 8.40 6.33 0.73%

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