[MYEG] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -0.69%
YoY- -67.23%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 479,705 476,246 495,438 483,747 473,539 466,532 426,237 8.17%
PBT 248,961 238,603 81,511 80,497 76,952 76,125 225,135 6.91%
Tax -3,755 -3,897 -4,677 -6,421 -2,965 -2,174 -1,301 102.32%
NP 245,206 234,706 76,834 74,076 73,987 73,951 223,834 6.25%
-
NP to SH 245,936 235,309 77,409 75,323 75,845 76,236 226,492 5.62%
-
Tax Rate 1.51% 1.63% 5.74% 7.98% 3.85% 2.86% 0.58% -
Total Cost 234,499 241,540 418,604 409,671 399,552 392,581 202,403 10.28%
-
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 87,420 17,550 17,550 67,795 50,245 68,276 68,276 17.85%
Div Payout % 35.55% 7.46% 22.67% 90.01% 66.25% 89.56% 30.15% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 51.12% 49.28% 15.51% 15.31% 15.62% 15.85% 52.51% -
ROE 35.54% 36.56% 13.13% 12.61% 13.20% 13.42% 34.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.73 13.67 14.11 13.78 13.40 13.13 11.88 10.10%
EPS 7.04 6.75 2.21 2.15 2.15 2.15 6.31 7.54%
DPS 2.50 0.50 0.50 1.93 1.42 1.90 1.90 20.01%
NAPS 0.1981 0.1847 0.168 0.1702 0.1626 0.1599 0.1848 4.72%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.29 6.24 6.49 6.34 6.21 6.11 5.59 8.15%
EPS 3.22 3.08 1.01 0.99 0.99 1.00 2.97 5.52%
DPS 1.15 0.23 0.23 0.89 0.66 0.89 0.89 18.57%
NAPS 0.0907 0.0843 0.0773 0.0783 0.0753 0.0744 0.0869 2.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.10 1.40 1.48 1.41 0.975 1.75 0.965 -
P/RPS 8.01 10.24 10.49 10.23 7.27 13.32 8.13 -0.98%
P/EPS 15.63 20.73 67.11 65.71 45.42 81.54 15.29 1.47%
EY 6.40 4.82 1.49 1.52 2.20 1.23 6.54 -1.42%
DY 2.27 0.36 0.34 1.37 1.46 1.09 1.97 9.88%
P/NAPS 5.55 7.58 8.81 8.28 6.00 10.94 5.22 4.15%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 -
Price 1.12 1.18 1.36 1.43 1.03 1.05 1.49 -
P/RPS 8.16 8.63 9.64 10.38 7.69 7.99 12.55 -24.88%
P/EPS 15.91 17.47 61.67 66.64 47.98 48.93 23.61 -23.08%
EY 6.29 5.72 1.62 1.50 2.08 2.04 4.24 29.98%
DY 2.23 0.42 0.37 1.35 1.38 1.81 1.28 44.64%
P/NAPS 5.65 6.39 8.10 8.40 6.33 6.57 8.06 -21.03%

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