[MYEG] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1.63%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 720,597 714,777 714,714 724,410 639,878 619,178 581,785 15.31%
PBT 413,436 337,694 329,387 320,751 311,100 303,160 286,544 27.65%
Tax -5,815 -3,950 -3,893 -3,978 -1,322 -1,450 -1,819 116.85%
NP 407,621 333,744 325,494 316,773 309,778 301,710 284,725 26.99%
-
NP to SH 404,547 332,302 324,350 316,008 310,946 303,226 285,600 26.10%
-
Tax Rate 1.41% 1.17% 1.18% 1.24% 0.42% 0.48% 0.63% -
Total Cost 312,976 381,033 389,220 407,637 330,100 317,468 297,060 3.53%
-
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 96,100 96,100 86,040 86,040 68,501 68,501 76,490 16.41%
Div Payout % 23.76% 28.92% 26.53% 27.23% 22.03% 22.59% 26.78% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 36.53%
NOSH 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 57.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 56.57% 46.69% 45.54% 43.73% 48.41% 48.73% 48.94% -
ROE 21.11% 18.53% 19.47% 20.28% 24.20% 23.56% 23.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.30 9.22 9.42 9.72 8.91 16.62 15.62 -29.20%
EPS 5.22 4.29 4.27 4.24 4.33 8.14 7.67 -22.60%
DPS 1.24 1.24 1.13 1.15 0.95 1.84 2.05 -28.45%
NAPS 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 0.3223 -16.15%
Adjusted Per Share Value based on latest NOSH - 7,590,619
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.53 9.46 9.46 9.58 8.47 8.19 7.70 15.25%
EPS 5.35 4.40 4.29 4.18 4.11 4.01 3.78 26.03%
DPS 1.27 1.27 1.14 1.14 0.91 0.91 1.01 16.48%
NAPS 0.2536 0.2373 0.2204 0.2062 0.17 0.1703 0.1589 36.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.85 0.88 1.02 1.07 0.92 1.78 1.97 -
P/RPS 9.14 9.54 10.83 11.00 10.33 10.71 12.62 -19.33%
P/EPS 16.28 20.52 23.87 25.22 21.25 21.86 25.70 -26.22%
EY 6.14 4.87 4.19 3.96 4.71 4.57 3.89 35.52%
DY 1.46 1.41 1.11 1.08 1.04 1.03 1.04 25.34%
P/NAPS 3.44 3.80 4.65 5.11 5.14 5.15 6.11 -31.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 -
Price 0.88 0.715 0.90 0.99 1.07 1.85 1.93 -
P/RPS 9.46 7.75 9.56 10.18 12.01 11.13 12.36 -16.31%
P/EPS 16.85 16.67 21.06 23.34 24.72 22.72 25.18 -23.47%
EY 5.93 6.00 4.75 4.28 4.05 4.40 3.97 30.63%
DY 1.41 1.73 1.26 1.17 0.89 0.99 1.06 20.92%
P/NAPS 3.56 3.09 4.10 4.73 5.98 5.35 5.99 -29.28%

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