[MYEG] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 2.38%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 639,878 619,178 581,785 532,062 501,865 484,911 479,708 21.15%
PBT 311,100 303,160 286,544 268,279 263,163 252,775 245,757 17.00%
Tax -1,322 -1,450 -1,819 -1,584 -2,895 -2,472 -310 162.74%
NP 309,778 301,710 284,725 266,695 260,268 250,303 245,447 16.77%
-
NP to SH 310,946 303,226 285,600 268,157 261,926 251,609 246,750 16.65%
-
Tax Rate 0.42% 0.48% 0.63% 0.59% 1.10% 0.98% 0.13% -
Total Cost 330,100 317,468 297,060 265,367 241,597 234,608 234,261 25.66%
-
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 68,501 68,501 76,490 76,490 87,170 87,170 69,869 -1.30%
Div Payout % 22.03% 22.59% 26.78% 28.52% 33.28% 34.65% 28.32% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 45.17%
NOSH 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 61.12%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 48.41% 48.73% 48.94% 50.12% 51.86% 51.62% 51.17% -
ROE 24.20% 23.56% 23.78% 24.62% 30.58% 31.88% 33.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.91 16.62 15.62 15.28 14.50 14.01 13.85 -25.45%
EPS 4.33 8.14 7.67 7.70 7.57 7.27 7.12 -28.19%
DPS 0.95 1.84 2.05 2.20 2.50 2.50 2.00 -39.09%
NAPS 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 0.212 -10.69%
Adjusted Per Share Value based on latest NOSH - 3,771,929
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.47 8.19 7.70 7.04 6.64 6.42 6.35 21.15%
EPS 4.11 4.01 3.78 3.55 3.47 3.33 3.26 16.68%
DPS 0.91 0.91 1.01 1.01 1.15 1.15 0.92 -0.72%
NAPS 0.17 0.1703 0.1589 0.1441 0.1133 0.1044 0.0971 45.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.92 1.78 1.97 1.92 1.31 1.42 0.96 -
P/RPS 10.33 10.71 12.62 12.56 9.04 10.13 6.93 30.45%
P/EPS 21.25 21.86 25.70 24.93 17.31 19.53 13.47 35.47%
EY 4.71 4.57 3.89 4.01 5.78 5.12 7.42 -26.11%
DY 1.04 1.03 1.04 1.15 1.91 1.76 2.08 -36.97%
P/NAPS 5.14 5.15 6.11 6.14 5.30 6.23 4.53 8.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 -
Price 1.07 1.85 1.93 2.24 1.52 1.46 1.40 -
P/RPS 12.01 11.13 12.36 14.66 10.48 10.42 10.11 12.15%
P/EPS 24.72 22.72 25.18 29.08 20.09 20.08 19.65 16.51%
EY 4.05 4.40 3.97 3.44 4.98 4.98 5.09 -14.12%
DY 0.89 0.99 1.06 0.98 1.64 1.71 1.43 -27.08%
P/NAPS 5.98 5.35 5.99 7.16 6.14 6.40 6.60 -6.35%

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