[MYEG] YoY Annual (Unaudited) 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
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Revenue 774,276 651,182 724,410 532,062 595,938 371,598 281,728 14.41%
PBT 488,277 404,391 320,751 268,279 308,097 201,478 143,226 17.74%
Tax -1,433 -3,949 -3,978 -1,584 -4,783 -1,430 -707 9.86%
NP 486,844 400,442 316,773 266,695 303,314 200,048 142,519 17.77%
-
NP to SH 487,652 398,702 316,008 268,157 304,592 201,511 142,872 17.76%
-
Tax Rate 0.29% 0.98% 1.24% 0.59% 1.55% 0.71% 0.49% -
Total Cost 287,432 250,740 407,637 265,367 292,624 171,550 139,209 10.13%
-
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 553,567 264,487 32.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Div 145,882 109,944 95,353 76,598 87,336 61,307 42,889 17.71%
Div Payout % 29.92% 27.58% 30.17% 28.56% 28.67% 30.42% 30.02% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 553,567 264,487 32.94%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 2,382,766 16.62%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
NP Margin 62.88% 61.49% 43.73% 50.12% 50.90% 53.83% 50.59% -
ROE 21.74% 20.23% 20.28% 24.62% 44.01% 36.40% 54.02% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 10.24 8.41 9.72 15.28 17.06 10.30 11.82 -1.89%
EPS 6.60 5.10 4.20 7.70 8.70 5.60 4.00 6.89%
DPS 1.93 1.42 1.28 2.20 2.50 1.70 1.80 0.93%
NAPS 0.2968 0.2546 0.2092 0.3128 0.1981 0.1535 0.111 13.99%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 10.15 8.53 9.49 6.97 7.81 4.87 3.69 14.42%
EPS 6.39 5.23 4.14 3.51 3.99 2.64 1.87 17.78%
DPS 1.91 1.44 1.25 1.00 1.14 0.80 0.56 17.75%
NAPS 0.294 0.2584 0.2042 0.1427 0.0907 0.0726 0.0347 32.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 -
Price 0.815 0.87 1.07 1.92 1.10 2.19 1.97 -
P/RPS 7.96 10.34 11.00 12.56 6.45 21.25 16.66 -9.37%
P/EPS 12.63 16.89 25.22 24.93 12.62 39.19 32.85 -11.95%
EY 7.92 5.92 3.96 4.01 7.93 2.55 3.04 13.60%
DY 2.37 1.63 1.20 1.15 2.27 0.78 0.91 13.59%
P/NAPS 2.75 3.42 5.11 6.14 5.55 14.27 17.75 -21.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 28/02/24 27/02/23 25/02/22 03/03/21 27/02/20 29/08/17 29/08/16 -
Price 0.79 0.72 0.99 2.24 1.12 2.02 2.07 -
P/RPS 7.71 8.56 10.18 14.66 6.57 19.60 17.51 -10.35%
P/EPS 12.25 13.98 23.34 29.08 12.85 36.15 34.52 -12.89%
EY 8.17 7.15 4.28 3.44 7.78 2.77 2.90 14.79%
DY 2.44 1.97 1.29 0.98 2.23 0.84 0.87 14.72%
P/NAPS 2.66 2.83 4.73 7.16 5.65 13.16 18.65 -22.85%

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