[MYEG] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.1%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 619,178 581,785 532,062 501,865 484,911 479,708 479,705 18.56%
PBT 303,160 286,544 268,279 263,163 252,775 245,757 248,961 14.04%
Tax -1,450 -1,819 -1,584 -2,895 -2,472 -310 -3,755 -47.00%
NP 301,710 284,725 266,695 260,268 250,303 245,447 245,206 14.84%
-
NP to SH 303,226 285,600 268,157 261,926 251,609 246,750 245,936 14.99%
-
Tax Rate 0.48% 0.63% 0.59% 1.10% 0.98% 0.13% 1.51% -
Total Cost 317,468 297,060 265,367 241,597 234,608 234,261 234,499 22.40%
-
Net Worth 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 692,057 51.29%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 68,501 76,490 76,490 87,170 87,170 69,869 87,420 -15.01%
Div Payout % 22.59% 26.78% 28.52% 33.28% 34.65% 28.32% 35.55% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 692,057 51.29%
NOSH 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3.04%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 48.73% 48.94% 50.12% 51.86% 51.62% 51.17% 51.12% -
ROE 23.56% 23.78% 24.62% 30.58% 31.88% 33.61% 35.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.62 15.62 15.28 14.50 14.01 13.85 13.73 13.59%
EPS 8.14 7.67 7.70 7.57 7.27 7.12 7.04 10.17%
DPS 1.84 2.05 2.20 2.50 2.50 2.00 2.50 -18.49%
NAPS 0.3456 0.3223 0.3128 0.2474 0.2281 0.212 0.1981 44.96%
Adjusted Per Share Value based on latest NOSH - 3,606,305
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.19 7.70 7.04 6.64 6.42 6.35 6.35 18.50%
EPS 4.01 3.78 3.55 3.47 3.33 3.26 3.25 15.05%
DPS 0.91 1.01 1.01 1.15 1.15 0.92 1.16 -14.95%
NAPS 0.1703 0.1589 0.1441 0.1133 0.1044 0.0971 0.0916 51.25%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.78 1.97 1.92 1.31 1.42 0.96 1.10 -
P/RPS 10.71 12.62 12.56 9.04 10.13 6.93 8.01 21.38%
P/EPS 21.86 25.70 24.93 17.31 19.53 13.47 15.63 25.08%
EY 4.57 3.89 4.01 5.78 5.12 7.42 6.40 -20.12%
DY 1.03 1.04 1.15 1.91 1.76 2.08 2.27 -40.98%
P/NAPS 5.15 6.11 6.14 5.30 6.23 4.53 5.55 -4.86%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 -
Price 1.85 1.93 2.24 1.52 1.46 1.40 1.12 -
P/RPS 11.13 12.36 14.66 10.48 10.42 10.11 8.16 23.01%
P/EPS 22.72 25.18 29.08 20.09 20.08 19.65 15.91 26.83%
EY 4.40 3.97 3.44 4.98 4.98 5.09 6.29 -21.21%
DY 0.99 1.06 0.98 1.64 1.71 1.43 2.23 -41.83%
P/NAPS 5.35 5.99 7.16 6.14 6.40 6.60 5.65 -3.57%

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