[MYEG] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.5%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 724,410 639,878 619,178 581,785 532,062 501,865 484,911 30.58%
PBT 320,751 311,100 303,160 286,544 268,279 263,163 252,775 17.15%
Tax -3,978 -1,322 -1,450 -1,819 -1,584 -2,895 -2,472 37.20%
NP 316,773 309,778 301,710 284,725 266,695 260,268 250,303 16.95%
-
NP to SH 316,008 310,946 303,226 285,600 268,157 261,926 251,609 16.35%
-
Tax Rate 1.24% 0.42% 0.48% 0.63% 0.59% 1.10% 0.98% -
Total Cost 407,637 330,100 317,468 297,060 265,367 241,597 234,608 44.38%
-
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 86,040 68,501 68,501 76,490 76,490 87,170 87,170 -0.86%
Div Payout % 27.23% 22.03% 22.59% 26.78% 28.52% 33.28% 34.65% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 856,454 789,250 57.19%
NOSH 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 64.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 43.73% 48.41% 48.73% 48.94% 50.12% 51.86% 51.62% -
ROE 20.28% 24.20% 23.56% 23.78% 24.62% 30.58% 31.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.72 8.91 16.62 15.62 15.28 14.50 14.01 -21.57%
EPS 4.24 4.33 8.14 7.67 7.70 7.57 7.27 -30.12%
DPS 1.15 0.95 1.84 2.05 2.20 2.50 2.50 -40.32%
NAPS 0.2092 0.1789 0.3456 0.3223 0.3128 0.2474 0.2281 -5.58%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.58 8.47 8.19 7.70 7.04 6.64 6.42 30.48%
EPS 4.18 4.11 4.01 3.78 3.55 3.47 3.33 16.31%
DPS 1.14 0.91 0.91 1.01 1.01 1.15 1.15 -0.57%
NAPS 0.2062 0.17 0.1703 0.1589 0.1441 0.1133 0.1044 57.22%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.07 0.92 1.78 1.97 1.92 1.31 1.42 -
P/RPS 11.00 10.33 10.71 12.62 12.56 9.04 10.13 5.63%
P/EPS 25.22 21.25 21.86 25.70 24.93 17.31 19.53 18.52%
EY 3.96 4.71 4.57 3.89 4.01 5.78 5.12 -15.70%
DY 1.08 1.04 1.03 1.04 1.15 1.91 1.76 -27.72%
P/NAPS 5.11 5.14 5.15 6.11 6.14 5.30 6.23 -12.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 -
Price 0.99 1.07 1.85 1.93 2.24 1.52 1.46 -
P/RPS 10.18 12.01 11.13 12.36 14.66 10.48 10.42 -1.53%
P/EPS 23.34 24.72 22.72 25.18 29.08 20.09 20.08 10.51%
EY 4.28 4.05 4.40 3.97 3.44 4.98 4.98 -9.58%
DY 1.17 0.89 0.99 1.06 0.98 1.64 1.71 -22.29%
P/NAPS 4.73 5.98 5.35 5.99 7.16 6.14 6.40 -18.21%

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